5.250
RevenueILS M
6.595
6.851
7.279
7.712
8.149
8.687
9.204
9.597
10.18
10.39
5.551
4.99%
5.12%
22
8.80
Revenue growth%
17.87
16.06
13.84
15.26
16.43
18.87
21.34
22.26
23.64
21.16
12.08
21.34
18.37
31
25.44
Gross margin%
22.21
19.86
22.72
20.52
20.94
19.25
18.66
15.99
15.64
12.84
7.41
15.99
19.56
36
21.97
Operating margin%
22.84
23.39
21.58
19.30
20.48
17.74
19.00
19.55
22.30
20.34
10.00
19.55
20.41
87
11.77
Net margin%
15.86
14.59
12.53
9.71
11.96
9.71
10.04
11.86
14.25
15.43
16.01
11.86
12.24
74
27.60
P/E ratio (avg)x
31.79
35.78
41.60
45.72
45.10
46.38
46.48
49.78
50.95
55.45
16.11
49.78
46.05
50
17.09
EV/EBITx
25.36
27.41
30.97
33.70
37.33
38.80
38.61
43.92
50.50
49.63
10.86
43.92
37.97
65
14.71
FCF yield (avg)%
11.47
12.37
10.48
12.28
13.95
14.95
17.85
19.06
21.78
21.22
7.73
19.06
14.45
59
5.36
FCF margin%
15.31
15.99
17.59
14.96
14.25
12.82
12.46
12.33
9.35
8.46
8.54
12.33
13.54
66
1.081
FCF / Net incomex
0.399
0.388
0.455
0.500
0.532
0.612
0.591
0.624
0.716
0.771
0.638
0.624
0.561
88
2.84
ROIC%
12.64
12.07
11.56
8.95
11.42
11.85
9.51
10.52
9.75
8.19
24.36
9.75
10.97
60
14.81
Return on equity%
9.33
8.12
8.79
6.88
7.90
9.27
10.68
10.98
8.45
6.99
16.33
9.27
8.62
57
16.74
Return on assets%
22.34
24.72
21.83
21.33
19.02
17.12
17.82
17.18
17.15
15.00
28.18
17.15
18.42
34
0.03
EPSILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
4.28%
0.59%
—
26.82
EPS growth%
2.62
3.62
3.82
5.85
5.61
4.72
4.20
6.75
8.99
11.31
19.95
6.75
5.16
56
0.04
Bookvalue per shILS
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.02
6.97%
11.21%
—
0.01
FCF per shareILS
0.05
0.05
0.06
0.07
0.08
0.07
0.09
0.09
0.10
0.11
0.01
6.37%
8.84%
—
0.04
Dividend per shILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(1.31%)
(1.70%)
—
27.59
Div yield (avg)%
18.74
15.97
14.29
12.99
10.70
13.37
12.85
15.26
17.61
19.29
7.08
15.26
14.78
86
20.57
Payout ratio%
15.28
16.33
17.91
20.59
18.42
19.80
18.56
20.58
19.03
20.77
28.96
19.80
18.80
90
103.7
Shares (diluted)M
113.2
100.5
96.64
93.90
99.18
92.10
91.55
99.52
89.58
89.18
99.00
(2.10%)
(3.03%)
94
9.57
Buyback yield%
6.83
4.27
2.73
1.98
0.40
0.40
0.40
0.63
0.40
0.53
24.47
0.40
0.58
82
1.180
D/E ratiox
0.937
0.943
1.039
1.049
1.146
1.330
1.376
1.543
1.757
1.976
1.657
1.543
1.238
58
3.842
Enterprise valueILS M
2.774
2.963
3.277
3.229
3.002
3.035
3.362
3.556
4.128
3.842
4.188
5.06%
4.29%
37
0.641
LT debtILS M
1.519
1.632
1.719
1.760
1.696
1.657
1.611
1.578
1.632
1.719
1.451
0.27%
0.97%
80
Revenue
ILS 10.39M
5.12%
1.00×
Cost of revenue
ILS 4.836M
5.26%
1.01×
Operating expenses
ILS 2.053M
4.83%
0.97×
Spread over hurdle
28.41%