7.519
RevenueILS M
7.018
7.338
7.520
7.618
7.833
8.024
8.301
8.629
8.667
8.789
7.953
2.33%
2.40%
49
20.53
Revenue growth%
27.33
26.84
25.41
26.93
28.27
25.48
25.17
24.48
24.78
24.00
29.53
24.78
25.44
26
7.27
Gross margin%
0.77
0.40
0.40
2.87
3.34
6.21
9.01
12.00
11.16
12.92
11.03
11.16
4.77
24
11.39
Operating margin%
32.96
31.43
33.83
33.12
31.23
32.39
31.98
34.32
32.60
34.16
5.38
32.60
32.78
49
3.00
Net margin%
6.82
7.87
5.46
3.78
3.96
6.50
8.37
7.53
8.22
5.50
16.58
7.53
6.66
69
6.739
P/E ratio (avg)x
25.52
28.47
30.77
28.40
27.40
30.29
31.95
29.26
32.33
32.83
34.75
31.95
29.77
55
10.30
EV/EBITx
42.36
40.85
43.59
42.32
46.94
48.85
56.48
60.32
69.70
78.62
27.76
60.32
47.90
80
6.67
FCF yield (avg)%
33.62
34.17
35.16
36.90
36.55
34.22
36.65
34.08
36.41
38.96
28.32
36.41
35.78
23
26.76
FCF margin%
27.70
30.50
28.43
25.93
27.27
28.37
25.69
23.09
20.77
21.73
25.70
23.09
26.60
28
1.580
FCF / Net incomex
2.562
2.915
3.095
3.497
3.828
3.962
4.499
4.217
4.868
4.514
0.641
4.499
3.895
50
27.50
ROIC%
31.58
30.02
27.81
30.21
30.66
31.17
28.29
25.73
23.19
23.29
11.71
25.73
29.15
25
26.66
Return on equity%
28.77
26.71
26.95
25.04
25.47
24.03
25.88
26.80
26.33
28.64
4.10
26.33
26.52
76
11.44
Return on assets%
2.46
0.40
1.32
0.56
1.51
1.63
0.40
3.24
0.40
1.08
28.79
1.08
1.20
33
0.02
EPSILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.11%)
(0.13%)
—
23.90
EPS growth%
29.90
28.55
30.23
32.31
35.15
36.72
39.17
38.06
37.92
40.56
10.30
38.06
35.93
93
0.03
Bookvalue per shILS
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
2.56%
4.29%
—
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
(3.15%)
(3.79%)
—
0.01
Dividend per shILS
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.01
3.73%
4.66%
—
8.11
Div yield (avg)%
4.17
4.79
7.55
9.12
11.56
14.07
13.48
11.25
11.71
14.11
27.40
13.48
11.40
46
3.79
Payout ratio%
33.56
34.34
32.48
31.07
29.84
30.72
30.33
29.74
32.41
32.54
19.92
30.72
31.74
34
135.8
Shares (diluted)M
73.40
76.46
76.94
68.94
70.23
59.73
58.85
50.94
49.68
42.43
131.4
(9.59%)
(6.27%)
87
12.15
Buyback yield%
9.73
8.82
8.25
6.98
9.20
9.88
6.96
4.53
5.43
5.79
4.71
5.79
7.62
29
0.368
D/E ratiox
0.741
0.757
0.811
0.827
0.797
0.729
0.768
0.779
0.772
0.761
0.755
0.768
0.770
67
3.666
Enterprise valueILS M
1.626
1.455
1.327
1.331
1.245
1.234
1.365
1.303
1.175
1.276
8.174
0.49%
(1.68%)
10
4.279
LT debtILS M
4.608
5.570
6.224
6.164
6.930
7.732
8.524
10.24
11.65
11.39
2.449
10.45%
10.74%
46
Revenue
ILS 8.789M
2.40%
1.00×
Cost of revenue
ILS 5.315M
2.56%
1.02×
Operating expenses
ILS 0.978M
1.74%
0.94×