126.9
RevenueILS M
158.4
163.3
169.0
168.5
174.7
174.8
176.5
175.5
181.3
181.6
133.4
0.78%
1.54%
84
15.91
Revenue growth%
24.30
22.93
25.24
27.89
29.63
28.08
27.31
26.88
23.94
21.96
26.81
26.88
26.06
30
5.35
Gross margin%
12.41
13.15
11.50
13.41
11.57
12.54
15.05
15.55
12.75
13.83
18.48
13.83
12.95
73
3.60
Operating margin%
32.64
33.62
31.26
31.78
29.53
27.76
29.56
29.00
30.30
32.88
3.37
29.56
30.78
45
21.57
Net margin%
0.96
0.40
0.40
1.65
4.14
4.14
6.18
5.67
3.28
1.87
26.71
4.14
2.58
87
13.46
P/E ratio (avg)x
36.14
37.99
45.06
43.26
49.37
57.98
65.94
66.94
63.86
71.40
20.95
65.94
53.68
75
26.83
EV/EBITx
23.01
22.81
21.43
24.07
26.61
27.18
29.98
33.19
34.31
38.66
7.750
33.19
26.90
76
14.69
FCF yield (avg)%
21.29
20.41
22.07
22.17
19.28
19.22
19.45
17.75
16.97
17.57
29.95
17.75
19.36
90
29.97
FCF margin%
10.06
8.10
7.39
10.04
8.49
10.99
10.65
12.85
10.38
11.06
15.30
10.99
10.22
90
1.090
FCF / Net incomex
1.492
1.579
1.543
1.439
1.364
1.509
1.407
1.336
1.446
1.381
0.825
1.407
1.442
62
16.03
ROIC%
19.34
17.39
16.19
18.60
19.05
16.71
15.32
15.94
15.20
13.11
9.74
15.32
16.45
90
7.43
Return on equity%
8.71
6.03
6.89
6.40
8.44
7.28
7.37
5.13
6.27
8.16
29.38
7.28
7.09
37
10.54
Return on assets%
11.69
10.04
9.63
11.38
11.92
9.51
12.48
12.41
10.66
9.98
7.86
10.66
11.02
59
3.42
EPSILS
7.91
8.56
8.75
8.82
8.91
9.46
8.58
8.83
7.68
7.33
3.60
(3.83%)
(0.80%)
—
24.84
EPS growth%
17.92
20.34
17.68
19.20
21.50
21.62
19.92
16.97
16.60
15.26
29.96
16.97
18.56
80
2.09
Bookvalue per shILS
9.76
11.39
11.86
12.16
12.17
13.20
14.85
17.17
17.14
17.62
4.03
7.69%
6.41%
—
10.54
FCF per shareILS
6.15
6.05
6.96
7.39
8.82
9.25
10.64
11.60
13.66
15.10
2.28
11.34%
11.43%
—
6.39
Dividend per shILS
8.42
8.16
8.00
8.00
7.74
6.77
5.86
6.11
5.48
5.66
8.81
(6.06%)
(3.51%)
—
8.20
Div yield (avg)%
14.00
11.24
10.38
8.22
7.17
6.51
9.37
9.72
8.69
7.23
15.67
8.69
9.03
59
8.95
Payout ratio%
16.42
17.85
18.27
17.26
15.15
18.07
15.18
14.69
17.17
18.86
4.80
17.17
17.22
10
14.76
Shares (diluted)M
11.74
11.35
10.63
10.32
8.862
8.158
7.315
6.334
6.356
6.316
14.32
(6.55%)
(6.02%)
54
26.84
Buyback yield%
31.26
31.42
33.58
32.32
31.13
31.61
33.98
33.96
31.99
32.30
7.17
32.30
32.14
33
1.694
D/E ratiox
1.061
1.116
1.108
1.188
1.256
1.360
1.452
1.472
1.411
1.534
0.341
1.452
1.308
58
60.35
Enterprise valueILS M
129.8
136.4
122.2
137.1
146.8
136.9
127.7
118.1
111.1
124.3
133.0
(3.27%)
0.31%
59
74.96
LT debtILS M
47.63
45.84
42.80
40.60
41.24
41.95
41.45
40.33
39.30
38.49
87.45
(1.37%)
(2.94%)
84
Revenue
ILS 181.6M
1.54%
1.00×
Cost of revenue
ILS 105.0M
1.23%
0.97×
Operating expenses
ILS 21.12M
1.44%
0.99×
Cash and investments
17.08%
Goodwill & intangibles
16.42%
Return on capital
101.62%
Spread over hurdle
95.63%