11.77
RevenueILS M
8.137
8.507
9.098
9.779
10.38
11.14
11.56
12.27
12.82
13.28
12.60
5.06%
5.72%
44
11.43
Revenue growth%
33.19
32.14
30.40
28.00
26.17
23.96
22.13
24.61
24.53
23.35
21.35
23.96
25.39
55
8.78
Gross margin%
26.34
26.75
26.64
26.54
27.17
28.96
30.97
29.96
29.94
27.45
8.14
29.94
27.31
43
29.69
Operating margin%
6.85
9.07
11.21
12.24
13.67
15.95
18.51
19.99
17.10
19.72
9.15
18.51
14.81
57
17.05
Net margin%
4.62
5.52
6.67
4.72
7.69
8.32
6.03
6.55
4.70
3.73
11.21
6.03
5.77
78
17.16
P/E ratio (avg)x
23.28
21.37
18.36
16.78
15.50
15.42
15.19
15.84
14.39
13.59
25.87
15.19
15.67
77
25.17
EV/EBITx
39.82
39.07
35.93
36.19
36.18
35.52
35.33
33.69
35.79
38.58
26.08
35.52
36.06
84
14.06
FCF yield (avg)%
18.30
17.51
18.11
16.13
17.35
19.99
19.51
17.04
17.26
17.15
29.12
17.26
17.43
85
27.70
FCF margin%
14.40
14.15
16.42
15.71
12.83
13.29
15.06
12.27
10.34
9.26
19.14
12.27
13.72
19
1.161
FCF / Net incomex
2.355
2.374
2.606
2.878
2.995
3.382
3.894
4.048
3.862
4.447
1.141
3.894
3.188
26
13.51
ROIC%
11.57
13.53
12.85
11.75
12.12
14.67
15.35
13.04
11.53
9.97
5.19
13.04
12.49
50
6.22
Return on equity%
18.00
15.65
16.76
19.59
21.01
19.89
18.35
18.54
19.19
16.94
18.66
18.54
18.45
44
9.71
Return on assets%
2.12
0.40
0.40
0.40
0.93
3.20
5.05
2.70
0.40
0.92
7.15
2.70
0.93
16
0.27
EPSILS
0.23
0.26
0.26
0.31
0.33
0.36
0.43
0.47
0.53
0.59
0.29
12.29%
10.06%
—
25.18
EPS growth%
19.46
20.66
19.07
17.88
19.80
21.49
24.35
25.15
23.88
21.94
2.08
23.88
21.07
78
0.27
Bookvalue per shILS
0.11
0.12
0.12
0.14
0.15
0.13
0.13
0.12
0.13
0.12
0.32
(3.51%)
1.52%
—
0.24
FCF per shareILS
0.17
0.19
0.23
0.25
0.25
0.25
0.29
0.32
0.34
0.38
0.16
9.04%
8.73%
—
0.18
Dividend per shILS
0.12
0.12
0.14
0.13
0.12
0.12
0.13
0.12
0.12
0.12
0.20
1.16%
(0.36%)
—
6.03
Div yield (avg)%
29.60
27.72
25.52
24.33
23.31
26.02
26.69
26.83
28.05
26.22
23.85
26.69
26.45
88
3.14
Payout ratio%
27.54
25.28
26.11
28.30
27.09
24.55
21.83
22.62
25.31
22.54
13.58
22.62
25.29
64
18.25
Shares (diluted)M
21.03
23.53
21.32
19.04
18.05
18.73
17.54
17.63
18.41
17.48
18.04
(0.64%)
(2.98%)
50
21.43
Buyback yield%
6.48
3.54
4.56
6.90
5.79
7.21
8.68
11.13
12.64
13.93
7.46
11.13
7.06
50
1.488
D/E ratiox
1.934
2.123
2.038
2.345
2.302
2.199
2.147
2.168
2.154
1.973
0.519
2.154
2.150
56
5.884
Enterprise valueILS M
4.464
4.869
4.293
4.412
4.030
3.844
3.852
3.845
4.049
3.868
6.921
(0.82%)
(2.45%)
79
8.684
LT debtILS M
9.468
9.887
8.528
7.516
7.233
7.802
6.893
7.523
7.242
7.928
8.646
1.85%
(1.84%)
92
Revenue
ILS 13.28M
5.72%
1.00×
Cost of revenue
ILS 6.437M
5.35%
0.97×
Operating expenses
ILS 2.828M
6.47%
1.07×
Property and equipment
20.83%