10.67
RevenueILS M
8.449
8.642
8.856
8.993
9.079
9.488
9.692
10.17
10.24
10.73
11.51
3.39%
2.67%
15
17.56
Revenue growth%
24.10
21.66
24.50
27.43
29.94
29.50
27.27
28.96
26.09
28.05
23.89
28.05
27.35
27
13.62
Gross margin%
20.05
20.54
19.60
17.21
19.41
19.04
16.33
16.03
17.16
16.00
14.63
16.33
18.12
68
17.07
Operating margin%
9.70
12.48
14.28
17.03
19.12
21.63
19.75
21.72
21.31
20.14
6.70
21.31
19.43
94
16.13
Net margin%
8.79
11.63
9.27
9.54
9.14
6.23
5.83
2.96
3.79
4.27
4.43
4.27
7.51
11
12.21
P/E ratio (avg)x
11.52
13.85
16.32
19.57
20.28
22.34
23.01
23.07
27.05
29.18
6.362
23.07
21.31
15
29.66
EV/EBITx
18.26
17.73
16.05
14.93
13.92
14.30
13.65
13.06
14.30
15.50
24.18
14.30
14.62
84
3.97
FCF yield (avg)%
0.40
0.40
0.40
0.71
0.40
0.40
3.13
5.42
5.73
6.23
9.62
5.42
0.56
25
29.81
FCF margin%
16.75
18.34
18.45
16.59
14.25
15.98
14.50
15.73
13.84
14.44
10.30
14.50
15.86
6
1.778
FCF / Net incomex
2.152
2.137
2.227
2.532
2.706
2.993
3.110
3.153
3.118
3.260
0.624
3.118
2.850
52
14.32
ROIC%
11.18
8.45
7.16
9.41
10.66
12.38
11.61
11.79
11.39
11.44
26.73
11.61
11.28
22
23.94
Return on equity%
15.21
14.30
15.30
14.31
14.56
14.77
12.88
14.23
11.66
8.86
27.72
12.88
14.30
25
8.09
Return on assets%
14.13
11.59
9.39
9.78
8.48
6.63
6.12
6.54
8.77
9.96
19.92
6.63
9.08
65
0.05
EPSILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
1.22%
(1.22%)
—
12.81
EPS growth%
9.56
12.09
13.32
12.88
10.52
11.05
9.98
12.74
15.39
16.21
6.06
12.74
12.41
34
0.05
Bookvalue per shILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
8.00%
4.53%
—
0.03
FCF per shareILS
0.08
0.09
0.09
0.10
0.11
0.12
0.12
0.14
0.14
0.13
0.01
4.75%
6.69%
—
0.05
Dividend per shILS
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
6.20%
9.31%
—
20.52
Div yield (avg)%
27.19
29.99
30.27
28.93
29.80
29.00
27.74
27.82
27.80
30.44
23.94
27.82
28.96
87
5.43
Payout ratio%
8.33
9.33
12.02
13.91
13.68
14.24
14.82
14.29
15.11
13.04
18.94
14.29
13.79
90
184.8
Shares (diluted)M
167.4
178.6
202.2
233.0
231.8
231.7
230.9
238.8
270.9
292.6
187.5
4.77%
5.98%
69
15.57
Buyback yield%
6.43
3.88
3.98
3.59
2.58
1.08
3.97
1.39
2.29
2.61
27.36
2.29
3.10
79
1.753
D/E ratiox
0.507
0.518
0.540
0.535
0.496
0.454
0.463
0.512
0.560
0.499
1.591
0.499
0.509
79
2.657
Enterprise valueILS M
6.916
6.861
6.981
7.389
7.844
8.471
8.528
9.124
9.709
9.395
3.493
3.68%
3.02%
73
10.54
LT debtILS M
5.359
6.245
6.081
6.633
7.802
7.684
8.976
9.158
9.380
9.332
7.600
3.65%
7.44%
59
Revenue
ILS 10.73M
2.67%
1.00×
Cost of revenue
ILS 6.683M
2.22%
0.96×
Operating expenses
ILS 1.458M
4.01%
1.14×