0.869
RevenueILS M
0.983
0.985
0.978
1.012
1.035
1.056
1.057
1.061
1.064
1.107
0.904
1.37%
1.33%
28
19.27
Revenue growth%
13.21
12.73
11.00
11.34
10.49
10.42
9.95
10.71
10.82
8.42
14.15
10.42
10.76
13
24.86
Gross margin%
25.20
27.33
25.83
25.19
26.66
29.35
29.20
27.48
28.51
27.21
3.40
28.51
27.27
68
4.76
Operating margin%
7.17
5.88
3.41
5.02
7.95
10.64
9.55
7.03
5.64
7.21
12.51
7.21
7.10
64
16.21
Net margin%
23.63
25.22
22.56
21.73
22.34
24.96
23.13
22.01
21.35
22.29
25.16
22.29
22.45
38
17.59
P/E ratio (avg)x
43.70
43.04
45.82
50.81
54.25
58.13
59.91
65.63
76.39
79.58
18.25
65.63
56.19
63
33.14
EV/EBITx
11.98
12.35
12.59
13.18
14.35
15.41
13.69
14.24
15.60
13.85
8.649
14.24
13.77
91
4.35
FCF yield (avg)%
12.56
15.10
17.05
16.34
14.79
14.15
16.25
16.33
16.20
14.17
16.95
16.20
15.65
26
10.43
FCF margin%
13.39
16.30
15.60
17.82
18.65
17.84
19.55
16.79
16.82
14.82
12.34
16.82
16.80
24
0.950
FCF / Net incomex
0.878
0.845
0.890
0.935
1.007
1.125
1.275
1.195
1.139
1.058
1.396
1.139
1.033
24
26.76
ROIC%
21.58
20.07
17.62
17.28
14.77
16.94
14.28
12.53
13.13
15.87
25.34
14.28
16.40
57
3.78
Return on equity%
29.11
31.79
31.16
30.48
28.60
30.08
31.38
30.40
27.63
26.36
14.98
30.08
30.24
17
9.21
Return on assets%
28.32
28.08
28.09
30.57
31.95
33.97
32.59
31.56
31.48
30.79
22.53
31.56
31.14
80
0.01
EPSILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.15%)
(1.20%)
—
7.89
EPS growth%
3.87
5.55
3.48
6.05
6.41
8.92
6.95
5.34
5.23
3.08
21.46
5.34
5.45
40
—
Bookvalue per shILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
(3.53%)
(3.72%)
—
0.01
FCF per shareILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.99%
3.62%
—
0.01
Dividend per shILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
8.41%
8.62%
—
18.73
Div yield (avg)%
14.24
13.00
14.40
14.00
11.55
9.39
10.79
12.06
14.57
16.11
3.95
12.06
13.50
32
6.26
Payout ratio%
24.25
25.51
27.38
26.70
26.33
27.57
30.02
32.97
31.58
34.58
29.45
31.58
27.47
74
82.92
Shares (diluted)M
96.18
90.96
96.93
110.3
102.9
94.99
98.03
108.6
105.3
107.9
82.87
0.95%
0.58%
60
20.64
Buyback yield%
2.92
2.89
1.86
0.40
1.44
3.18
1.46
1.03
0.99
0.40
19.15
1.03
1.45
43
0.290
D/E ratiox
0.251
0.232
0.256
0.259
0.287
0.287
0.310
0.322
0.322
0.343
1.412
0.322
0.287
60
1.219
Enterprise valueILS M
1.525
1.648
1.915
1.997
2.216
2.440
2.641
3.084
3.405
3.509
0.882
9.63%
9.45%
19
1.241
LT debtILS M
1.660
1.764
1.772
1.958
2.262
2.335
2.315
2.340
2.478
2.365
0.849
0.90%
4.66%
79
Revenue
ILS 1.107M
1.33%
1.00×
Cost of revenue
ILS 0.775M
1.33%
1.00×
Operating expenses
ILS 0.179M
1.18%
0.99×
Goodwill & intangibles
17.11%
Property and equipment
16.11%