2.888
RevenueILS M
6.094
6.389
6.720
6.957
7.459
8.041
8.569
9.109
9.659
10.37
3.098
6.81%
5.94%
47
12.37
Revenue growth%
23.76
24.69
24.99
25.73
28.35
30.37
30.50
31.03
32.58
32.96
14.21
31.03
29.36
27
5.55
Gross margin%
5.15
3.19
1.86
1.79
2.12
1.33
0.40
0.85
2.36
2.01
13.12
1.33
1.94
60
14.41
Operating margin%
23.48
25.82
25.97
24.43
24.38
23.40
21.16
19.25
19.15
18.07
17.64
19.25
23.44
88
9.01
Net margin%
22.80
23.14
25.87
28.84
29.11
30.58
32.16
31.35
33.57
33.67
5.30
32.16
29.85
56
30.86
P/E ratio (avg)x
6.274
6.723
6.754
6.279
6.544
6.667
7.031
7.713
7.583
7.822
27.76
7.583
6.738
35
9.208
EV/EBITx
13.06
12.17
11.22
12.47
12.38
13.54
15.51
14.33
16.02
16.76
16.86
15.51
13.30
37
12.56
FCF yield (avg)%
11.43
9.82
9.48
10.18
8.31
7.00
5.09
2.42
3.57
0.89
15.12
3.57
7.66
27
16.23
FCF margin%
21.16
19.64
16.79
17.39
16.83
18.94
20.09
21.75
19.79
18.76
8.24
19.79
19.29
92
1.115
FCF / Net incomex
0.326
0.374
0.385
0.447
0.535
0.529
0.550
0.634
0.637
0.675
0.587
0.634
0.532
50
6.81
ROIC%
29.51
30.26
32.70
30.59
27.88
28.53
26.20
24.24
23.31
24.67
12.44
24.67
28.21
64
18.28
Return on equity%
27.44
28.95
31.61
32.29
31.75
34.41
34.50
33.30
30.78
28.24
18.31
33.30
31.68
10
10.01
Return on assets%
22.46
25.08
27.25
25.62
26.03
28.56
27.54
28.20
30.15
27.77
9.58
28.20
27.40
31
0.13
EPSILS
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.13
(2.01%)
0.73%
—
14.90
EPS growth%
21.82
19.87
20.43
22.21
21.59
24.31
25.56
25.77
24.07
23.59
27.82
24.31
22.90
32
0.13
Bookvalue per shILS
0.10
0.10
0.12
0.14
0.15
0.15
0.16
0.18
0.21
0.25
0.06
11.20%
10.44%
—
0.13
FCF per shareILS
0.19
0.18
0.18
0.17
0.19
0.20
0.23
0.25
0.28
0.31
0.08
10.91%
6.14%
—
0.07
Dividend per shILS
0.09
0.09
0.10
0.11
0.11
0.12
0.10
0.10
0.08
0.09
0.06
(3.89%)
0.63%
—
2.13
Div yield (avg)%
13.73
14.78
12.92
14.63
13.85
14.58
14.18
15.15
17.44
19.58
14.36
15.15
14.61
92
20.10
Payout ratio%
16.71
16.76
17.74
18.25
18.25
15.86
17.99
15.84
16.46
15.45
11.15
15.86
16.73
40
14.88
Shares (diluted)M
14.29
12.70
13.10
12.04
12.99
11.93
12.21
12.54
12.12
12.27
15.29
(1.12%)
(1.60%)
24
5.73
Buyback yield%
13.45
11.57
11.62
11.38
13.46
16.18
15.53
14.48
11.53
12.61
11.22
14.48
13.03
29
1.795
D/E ratiox
2.415
2.904
3.271
3.304
3.986
4.184
4.640
5.528
5.506
6.220
0.646
5.506
4.085
28
0.479
Enterprise valueILS M
8.850
10.07
11.87
12.87
14.96
15.00
17.85
20.46
21.75
21.70
0.493
7.72%
11.06%
54
4.557
LT debtILS M
0.530
0.549
0.504
0.444
0.479
0.514
0.450
0.451
0.420
0.399
2.691
(3.55%)
(1.99%)
19
Revenue
ILS 10.37M
5.94%
1.00×
Cost of revenue
ILS 7.259M
5.94%
1.00×
Operating expenses
ILS 1.680M
6.10%
1.01×
Goodwill & intangibles
14.86%