136.2
RevenueILS M
154.5
161.1
170.8
182.6
192.1
202.3
210.7
221.2
228.3
238.8
140.0
4.45%
5.00%
83
24.65
Revenue growth%
19.44
18.52
21.22
20.53
18.59
17.76
19.12
18.20
17.05
15.20
24.37
17.76
18.56
20
11.87
Gross margin%
25.07
26.81
27.03
25.96
24.21
26.15
23.55
23.18
21.30
23.95
7.79
23.55
24.64
79
6.31
Operating margin%
8.15
10.64
12.23
12.74
13.64
13.01
14.95
16.35
14.88
12.48
6.83
14.88
12.88
61
17.45
Net margin%
30.22
27.41
29.13
31.50
29.49
31.98
29.99
27.74
29.20
29.06
4.74
29.20
29.35
87
35.61
P/E ratio (avg)x
50.71
54.44
53.97
54.56
53.84
58.41
66.19
76.73
83.29
99.42
24.41
76.73
56.49
15
15.60
EV/EBITx
20.53
21.30
19.54
17.09
16.80
15.75
15.79
15.50
14.21
14.10
15.92
15.50
16.29
56
20.17
FCF yield (avg)%
11.94
12.90
10.74
8.64
9.47
7.56
8.90
9.30
9.07
8.92
7.95
8.92
9.18
6
11.62
FCF margin%
4.77
6.78
6.24
6.14
5.33
5.89
4.25
1.77
4.47
5.65
22.68
4.47
5.49
34
1.758
FCF / Net incomex
1.377
1.597
1.886
2.009
2.101
2.257
2.379
2.545
2.609
2.800
0.716
2.545
2.179
20
2.14
ROIC%
29.95
29.78
31.01
28.76
29.33
30.63
30.36
30.62
31.83
30.21
8.29
30.62
30.29
8
21.19
Return on equity%
24.03
23.57
23.26
25.73
25.20
25.29
23.71
24.49
22.12
19.70
5.73
23.71
23.87
83
11.37
Return on assets%
5.22
2.87
4.27
3.20
5.50
7.45
8.22
7.76
7.54
8.96
12.00
7.76
6.48
65
1.64
EPSILS
2.42
2.63
2.62
2.56
2.35
2.22
2.42
2.29
2.13
2.17
1.81
(1.52%)
(2.16%)
—
5.70
EPS growth%
15.89
18.89
17.36
18.36
18.84
20.57
19.62
16.62
14.60
12.78
7.85
16.62
17.86
27
2.57
Bookvalue per shILS
4.03
4.39
4.42
4.90
5.35
4.72
5.07
5.59
5.10
4.73
0.82
(2.45%)
0.83%
—
1.64
FCF per shareILS
1.49
1.39
1.32
1.21
1.22
1.24
1.11
1.21
1.32
1.28
0.90
1.08%
(1.66%)
—
4.11
Dividend per shILS
4.28
4.34
4.71
4.24
3.95
3.73
3.30
3.34
3.46
3.66
0.82
(1.51%)
(0.57%)
—
5.92
Div yield (avg)%
15.37
14.64
16.98
19.16
19.18
20.66
18.36
16.58
16.34
13.96
16.24
16.58
16.78
29
29.90
Payout ratio%
27.52
26.59
23.70
21.24
23.98
22.45
23.19
25.11
22.68
23.08
23.77
23.08
23.44
93
67.43
Shares (diluted)M
88.77
106.2
103.4
101.7
121.2
122.5
119.2
139.7
142.7
163.5
66.31
6.16%
7.17%
68
3.80
Buyback yield%
3.67
1.83
0.67
2.55
4.59
2.60
0.40
0.40
0.40
0.40
15.16
0.40
1.25
22
1.060
D/E ratiox
1.944
1.998
2.172
2.200
2.275
2.402
2.461
2.396
2.714
2.624
0.422
2.461
2.336
18
135.1
Enterprise valueILS M
47.86
42.05
46.25
42.01
41.62
41.79
42.58
44.02
45.37
40.63
61.54
(0.48%)
(2.15%)
88
113.8
LT debtILS M
191.3
213.2
230.4
246.3
284.5
301.8
318.3
323.5
373.5
364.5
161.4
5.08%
6.60%
40
Revenue
ILS 238.8M
5.00%
1.00×
Cost of revenue
ILS 156.2M
5.22%
1.02×
Operating expenses
ILS 24.70M
3.47%
0.86×
Return on capital
125.69%
Spread over hurdle
116.44%