0.458
RevenueILS M
2.621
2.690
2.733
2.800
2.894
2.976
3.017
3.077
3.108
0.498
0.491
2.11%
1.54%
53
4.86
Revenue growth%
23.31
25.75
25.14
23.18
20.65
20.03
22.74
19.92
19.89
16.89
22.27
20.03
22.96
85
13.30
Gross margin%
18.52
21.48
23.15
24.08
25.88
27.44
28.86
29.48
26.94
4.32
20.07
27.44
24.98
30
4.23
Operating margin%
18.80
20.61
19.43
16.68
15.04
13.46
15.23
15.69
14.18
28.16
24.77
15.04
16.18
46
5.42
Net margin%
10.55
9.69
9.10
8.33
10.88
10.46
10.82
11.51
13.70
11.02
22.28
10.88
10.68
85
30.13
P/E ratio (avg)x
11.96
12.03
13.86
12.74
12.21
12.05
11.54
11.53
11.54
27.09
21.41
11.54
12.04
67
18.19
EV/EBITx
22.73
22.74
25.01
22.40
21.30
20.08
18.74
20.83
20.25
15.00
12.77
20.25
21.85
14
25.45
FCF yield (avg)%
21.15
20.54
18.97
16.77
16.31
14.34
12.37
15.36
17.51
23.00
29.55
15.36
17.14
50
12.84
FCF margin%
15.01
16.19
13.24
15.27
13.40
12.37
12.09
12.10
11.61
5.45
29.89
12.10
13.32
79
0.932
FCF / Net incomex
1.012
1.102
1.014
0.895
0.861
0.754
0.831
0.876
0.879
1.667
0.899
0.861
0.887
52
20.68
ROIC%
3.84
6.54
4.89
4.92
5.64
7.78
9.92
7.81
6.15
5.73
17.43
7.78
5.89
69
23.44
Return on equity%
33.47
32.66
34.57
36.79
34.76
34.96
34.72
36.80
36.24
20.21
22.03
34.96
34.74
60
9.98
Return on assets%
3.07
3.11
5.31
5.61
3.30
2.87
1.82
0.40
0.40
22.18
5.69
1.82
3.09
33
0.02
EPSILS
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.03
6.39%
4.41%
—
5.86
EPS growth%
4.59
6.14
6.86
7.16
7.46
7.78
7.90
7.83
5.67
16.37
9.83
7.78
7.01
76
0.03
Bookvalue per shILS
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
0.02
0.58%
0.55%
—
0.02
FCF per shareILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
2.92%
4.39%
—
0.02
Dividend per shILS
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.02
0.03
0.61%
3.90%
—
27.28
Div yield (avg)%
12.98
11.22
11.35
12.10
9.99
7.61
5.60
6.57
5.58
27.24
20.67
6.57
10.60
29
12.52
Payout ratio%
31.58
29.92
32.60
30.48
33.25
34.93
36.62
36.59
38.63
17.51
12.40
36.59
32.93
20
56.64
Shares (diluted)M
110.7
132.3
129.1
134.4
155.1
156.6
182.5
214.3
232.8
57.16
56.42
11.62%
9.22%
32
27.70
Buyback yield%
23.94
24.60
23.85
21.76
19.25
20.77
21.95
23.68
24.99
10.71
6.83
21.95
23.76
65
0.295
D/E ratiox
3.318
3.969
4.712
5.365
5.908
6.480
6.638
6.921
8.061
1.129
1.451
6.638
5.636
10
0.340
Enterprise valueILS M
0.581
0.673
0.642
0.621
0.620
0.704
0.721
0.669
0.710
2.464
1.140
2.73%
4.47%
83
0.998
LT debtILS M
1.328
1.233
1.295
1.396
1.278
1.389
1.554
1.470
1.382
0.953
1.285
(0.19%)
(0.38%)
24
Revenue
ILS 3.108M
1.54%
1.00×
Cost of revenue
ILS 2.154M
1.44%
0.99×
Operating expenses
ILS 0.612M
1.51%
1.00×