2.909
RevenueILS M
2.660
2.858
3.072
3.287
3.558
3.878
4.236
4.684
5.112
5.659
3.252
9.72%
8.80%
67
27.73
Revenue growth%
5.85
8.30
9.56
12.51
13.70
12.07
12.11
10.75
9.48
11.27
27.85
11.27
11.01
57
29.76
Gross margin%
18.38
20.13
17.48
18.21
16.18
17.48
17.10
16.24
15.89
14.09
17.33
16.24
17.29
55
20.43
Operating margin%
11.69
11.40
10.76
11.08
12.32
11.91
11.56
11.73
10.92
10.21
16.42
11.56
11.48
83
9.99
Net margin%
16.72
18.35
17.77
18.43
21.25
19.26
22.02
22.99
25.78
27.25
2.08
22.99
20.26
24
25.43
P/E ratio (avg)x
42.74
45.17
45.66
48.65
52.48
54.85
57.11
53.34
51.79
55.81
17.28
54.85
52.13
55
28.07
EV/EBITx
12.53
12.01
11.23
10.51
10.92
11.17
11.87
12.92
14.59
14.90
37.72
12.92
11.94
79
13.70
FCF yield (avg)%
16.52
14.69
17.58
17.03
18.54
19.83
19.41
18.42
15.83
12.91
13.28
18.42
17.31
20
14.28
FCF margin%
21.05
21.28
19.16
22.05
22.54
24.99
22.20
20.13
19.22
20.06
9.53
20.13
21.17
87
1.528
FCF / Net incomex
1.337
1.489
1.693
1.828
1.850
2.124
2.055
2.015
1.930
1.827
1.561
2.015
1.839
65
3.02
ROIC%
16.57
15.47
17.43
19.78
18.50
18.62
17.85
19.73
20.43
17.49
19.09
18.62
18.18
55
17.61
Return on equity%
18.23
16.54
18.03
15.07
12.33
10.21
12.20
14.90
13.41
14.68
23.84
13.41
14.79
79
6.52
Return on assets%
21.37
21.31
21.39
20.97
22.61
23.52
22.67
21.41
21.99
23.19
15.28
22.67
21.70
64
0.05
EPSILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
0.40%
1.01%
—
11.47
EPS growth%
30.99
32.73
30.74
28.38
25.58
24.80
24.36
24.82
25.64
25.82
10.92
24.82
25.73
15
0.04
Bookvalue per shILS
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(0.41%)
1.74%
—
0.03
FCF per shareILS
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.02
4.28%
5.09%
—
0.04
Dividend per shILS
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.05
2.26%
0.66%
—
12.20
Div yield (avg)%
22.13
23.93
25.28
28.16
26.67
26.42
25.44
24.45
22.57
22.78
24.99
24.45
24.87
34
20.02
Payout ratio%
26.50
23.82
21.00
20.23
18.79
17.75
16.26
18.28
16.90
17.05
27.73
17.05
18.54
76
47.68
Shares (diluted)M
47.50
51.63
51.61
58.99
66.07
67.08
73.18
82.78
84.99
92.76
47.67
7.02%
8.35%
83
17.68
Buyback yield%
6.31
8.81
6.88
8.87
9.40
8.92
7.90
8.87
10.81
13.00
9.89
8.92
8.87
54
0.162
D/E ratiox
0.471
0.520
0.551
0.552
0.562
0.632
0.735
0.814
0.931
1.096
1.308
0.814
0.597
57
1.544
Enterprise valueILS M
2.033
2.228
2.596
2.805
3.268
3.487
3.767
3.680
4.303
4.422
1.248
6.23%
8.04%
62
4.348
LT debtILS M
3.632
3.344
3.516
3.794
4.089
3.750
3.893
3.787
3.442
3.390
5.447
(3.68%)
(1.52%)
56
Revenue
ILS 5.659M
8.80%
1.00×
Cost of revenue
ILS 3.961M
8.80%
1.00×
Operating expenses
ILS 0.990M
8.25%
0.95×
Goodwill & intangibles
15.28%
Spread over hurdle
24.87%