19.88
RevenueILS M
17.32
18.79
20.37
21.87
22.93
24.12
26.03
28.05
29.91
31.43
21.91
6.51%
6.62%
64
28.52
Revenue growth%
3.58
1.91
4.89
4.60
3.93
5.37
5.35
6.15
6.82
8.19
2.38
6.15
5.12
84
17.56
Gross margin%
18.69
18.35
20.14
19.28
16.67
14.55
15.80
13.88
16.45
18.89
9.84
15.80
17.51
93
23.96
Operating margin%
3.25
0.55
1.32
0.40
2.20
3.93
5.99
4.59
3.38
2.47
5.36
3.93
2.86
23
11.25
Net margin%
11.10
13.40
12.02
11.74
9.07
8.23
8.51
6.49
7.74
6.99
23.87
7.74
8.79
57
8.841
P/E ratio (avg)x
23.01
27.35
28.03
30.07
31.07
36.74
36.22
41.56
46.16
47.90
22.05
41.56
33.64
51
7.625
EV/EBITx
53.80
59.58
62.19
58.38
68.27
77.95
79.54
79.67
91.00
107.1
11.47
79.67
73.11
53
5.14
FCF yield (avg)%
2.69
0.40
0.40
2.61
4.13
2.97
1.00
2.80
0.40
1.75
7.62
1.75
2.18
39
16.67
FCF margin%
0.43
1.25
4.14
1.28
2.23
1.88
0.79
0.56
1.60
0.89
28.55
0.89
1.26
7
0.102
FCF / Net incomex
0.945
0.865
0.827
0.729
0.652
0.576
0.525
0.555
0.592
0.603
0.835
0.576
0.627
19
5.71
ROIC%
18.56
21.52
20.67
18.70
18.92
21.88
24.61
27.13
28.82
30.62
7.94
27.13
21.70
46
21.18
Return on equity%
4.03
4.88
7.11
4.14
7.02
8.96
7.79
10.66
7.77
6.52
19.72
7.79
7.06
90
6.23
Return on assets%
27.62
25.74
26.80
26.59
26.38
24.81
24.84
22.76
22.51
21.49
23.91
22.76
25.29
47
0.04
EPSILS
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.05
(5.07%)
(5.19%)
—
22.11
EPS growth%
19.32
17.12
18.12
17.32
18.87
17.24
15.55
14.28
12.75
15.73
13.65
15.55
17.18
16
0.10
Bookvalue per shILS
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.05
5.52%
3.30%
—
0.06
FCF per shareILS
0.09
0.11
0.12
0.13
0.16
0.17
0.17
0.17
0.19
0.21
0.08
5.86%
10.12%
—
0.02
Dividend per shILS
0.06
0.07
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.07
0.09
0.90%
(0.32%)
—
28.98
Div yield (avg)%
26.17
28.61
27.78
28.69
30.43
29.37
32.07
31.94
32.19
32.71
5.03
32.07
29.90
86
3.43
Payout ratio%
28.80
29.90
32.03
34.61
34.87
35.50
34.26
35.02
36.21
35.48
8.59
35.48
34.74
15
93.82
Shares (diluted)M
132.7
137.2
147.5
149.8
147.7
161.9
155.3
150.7
158.8
186.5
96.22
4.78%
4.89%
6
8.39
Buyback yield%
2.83
0.71
0.40
0.40
2.84
5.18
2.34
0.89
0.40
2.39
4.31
2.34
1.61
39
1.321
D/E ratiox
1.215
1.359
1.295
1.450
1.510
1.771
1.712
1.625
1.628
1.612
1.171
1.628
1.561
41
25.34
Enterprise valueILS M
22.39
22.28
25.03
27.13
30.94
29.27
32.39
38.31
37.67
36.75
10.86
3.50%
6.05%
83
12.37
LT debtILS M
6.132
6.633
6.728
6.706
6.260
7.095
7.562
7.928
7.447
7.993
6.841
5.01%
2.87%
84
Revenue
ILS 31.43M
6.62%
1.00×
Cost of revenue
ILS 15.62M
6.69%
1.01×
Operating expenses
ILS 7.033M
6.42%
0.98×
Property and equipment
18.39%
Goodwill & intangibles
16.61%
Spread over hurdle
18.53%