1.721
RevenueILS M
20.96
21.74
22.88
24.57
25.59
26.42
28.48
29.40
30.55
32.62
1.800
4.97%
5.13%
53
2.04
Revenue growth%
24.96
25.99
25.27
22.79
22.95
25.67
27.02
26.33
28.05
27.31
18.51
27.02
25.83
55
9.03
Gross margin%
11.01
12.06
14.82
16.89
16.11
17.43
16.74
19.27
19.44
19.42
23.92
19.27
16.82
54
27.86
Operating margin%
17.75
19.23
19.32
18.15
15.88
14.68
17.18
15.30
15.07
12.94
26.27
15.07
16.53
77
21.07
Net margin%
14.84
14.38
16.49
17.21
18.87
20.85
23.83
20.97
19.60
22.56
11.87
20.97
19.23
74
19.80
P/E ratio (avg)x
38.63
40.33
39.63
42.47
42.44
44.83
48.52
53.83
53.13
63.76
30.66
53.13
43.65
11
12.96
EV/EBITx
10.65
12.63
12.56
13.74
16.00
16.25
16.01
17.47
17.31
18.59
18.90
17.31
16.01
45
23.47
FCF yield (avg)%
17.50
15.48
15.69
13.61
13.79
14.71
14.56
15.85
18.45
19.15
22.62
15.85
15.58
35
8.70
FCF margin%
9.16
8.23
7.35
4.49
3.71
0.94
3.91
4.45
5.70
6.33
5.40
4.45
5.09
23
0.409
FCF / Net incomex
0.439
0.386
0.349
0.373
0.392
0.346
0.341
0.346
0.330
0.342
0.773
0.342
0.348
61
13.68
ROIC%
12.09
9.45
11.77
10.44
8.84
8.95
11.58
13.70
12.80
13.13
6.98
12.80
11.67
54
3.74
Return on equity%
9.96
8.68
7.85
5.97
3.61
5.49
7.82
7.02
7.85
7.21
26.17
7.21
7.51
14
26.85
Return on assets%
28.40
29.65
27.98
29.09
29.37
32.23
32.50
29.57
30.96
28.74
29.71
30.96
29.47
85
0.13
EPSILS
0.09
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.14
0.52%
(0.91%)
—
10.79
EPS growth%
16.78
13.79
11.14
10.82
8.57
6.73
9.69
7.78
9.22
8.65
15.52
8.65
9.46
44
0.25
Bookvalue per shILS
0.08
0.08
0.09
0.10
0.11
0.11
0.14
0.16
0.17
0.18
0.15
10.48%
9.62%
—
0.15
FCF per shareILS
0.08
0.09
0.09
0.11
0.11
0.13
0.13
0.13
0.13
0.14
0.10
5.28%
7.39%
—
0.21
Dividend per shILS
0.37
0.35
0.37
0.35
0.32
0.30
0.30
0.30
0.33
0.32
0.18
(0.10%)
(0.33%)
—
25.54
Div yield (avg)%
7.27
6.45
3.95
3.36
2.92
4.58
2.51
0.82
0.40
1.19
7.17
1.19
3.14
12
11.83
Payout ratio%
1.77
0.40
0.40
0.40
0.56
0.92
2.19
1.42
3.23
1.54
18.34
1.54
1.17
10
79.60
Shares (diluted)M
75.62
85.53
93.86
90.96
87.00
89.01
91.81
84.41
82.51
81.24
81.01
(1.36%)
1.60%
68
4.16
Buyback yield%
6.96
4.32
2.32
0.40
0.84
0.79
0.40
2.22
3.53
3.45
3.64
2.22
2.27
32
0.589
D/E ratiox
1.882
1.860
2.067
2.010
2.059
2.221
2.268
2.484
2.507
2.895
0.704
2.484
2.144
93
9.952
Enterprise valueILS M
30.78
30.58
27.62
26.22
24.58
26.12
28.61
29.01
26.13
29.19
21.93
3.49%
(1.53%)
80
26.93
LT debtILS M
15.46
15.11
15.38
17.26
16.56
16.14
15.75
15.83
17.71
18.73
28.50
2.48%
2.10%
78
Revenue
ILS 32.62M
5.13%
1.00×
Cost of revenue
ILS 21.78M
4.79%
0.97×
Operating expenses
ILS 4.288M
5.50%
1.04×