0.585
RevenueILS M
2.256
2.395
2.535
2.694
2.857
2.961
3.167
3.304
3.399
3.657
0.643
5.06%
5.33%
22
8.96
Revenue growth%
18.17
17.08
15.48
17.14
14.16
12.49
12.77
13.47
13.32
14.83
5.11
13.32
14.49
92
3.87
Gross margin%
3.07
5.36
2.46
3.76
5.12
3.91
6.37
6.71
4.51
5.89
4.86
5.89
4.81
84
14.94
Operating margin%
24.97
27.90
30.45
30.12
27.81
25.83
23.27
21.10
18.21
20.84
28.53
21.10
25.40
79
28.17
Net margin%
11.42
10.68
10.68
12.35
13.56
16.18
16.41
16.25
14.44
14.29
19.65
16.18
13.93
76
19.93
P/E ratio (avg)x
24.39
24.33
23.28
25.37
27.13
29.19
25.80
23.73
22.51
21.33
37.29
23.73
24.36
47
9.359
EV/EBITx
19.29
19.52
22.08
24.23
23.71
26.32
30.01
30.19
34.32
41.11
33.18
30.19
25.28
36
27.86
FCF yield (avg)%
20.27
17.40
20.25
21.77
20.02
20.77
21.48
21.39
20.92
22.59
9.68
21.39
20.85
66
3.86
FCF margin%
30.01
32.29
32.11
29.62
27.20
29.31
27.22
27.86
29.69
28.11
16.43
28.11
29.47
86
1.319
FCF / Net incomex
1.093
1.088
1.144
1.166
1.184
1.265
1.465
1.445
1.519
1.452
0.372
1.452
1.224
13
18.57
ROIC%
1.13
1.31
1.99
4.58
4.03
6.73
6.92
6.77
5.83
7.70
20.76
6.77
5.21
48
10.96
Return on equity%
14.74
15.03
15.24
13.11
12.10
10.36
9.88
8.88
6.47
9.09
6.49
9.09
11.23
67
4.25
Return on assets%
5.58
4.87
6.53
8.95
8.95
9.93
7.96
8.43
6.76
9.42
20.97
8.43
8.19
33
0.25
EPSILS
0.47
0.52
0.53
0.58
0.58
0.57
0.66
0.72
0.72
0.74
0.26
4.92%
5.63%
—
25.96
EPS growth%
13.68
12.19
13.21
11.09
9.22
10.29
9.13
6.70
9.21
6.69
4.17
9.13
9.75
48
0.24
Bookvalue per shILS
0.64
0.62
0.67
0.78
0.93
1.09
1.31
1.32
1.29
1.38
0.20
8.25%
9.68%
—
0.15
FCF per shareILS
0.14
0.15
0.16
0.16
0.14
0.14
0.14
0.14
0.13
0.14
0.08
(0.46%)
0.75%
—
0.19
Dividend per shILS
0.38
0.36
0.40
0.46
0.47
0.47
0.55
0.62
0.70
0.69
0.09
8.02%
7.61%
—
7.62
Div yield (avg)%
13.15
12.88
11.91
13.96
14.70
13.82
14.07
14.45
17.33
18.71
4.58
14.45
14.01
67
12.99
Payout ratio%
9.52
9.90
9.17
7.37
5.75
6.17
6.75
5.34
5.67
5.97
28.58
5.97
6.46
42
5.702
Shares (diluted)M
7.293
7.582
8.326
9.311
9.842
10.91
11.62
12.01
13.35
14.04
5.835
7.37%
6.31%
77
25.39
Buyback yield%
2.98
3.60
2.20
4.38
4.02
1.10
0.40
0.40
0.40
0.40
15.71
0.40
1.65
39
0.301
D/E ratiox
0.582
0.561
0.571
0.607
0.580
0.600
0.624
0.636
0.655
0.630
0.443
0.630
0.604
78
3.845
Enterprise valueILS M
3.682
3.498
3.912
4.565
4.330
4.646
4.456
4.327
5.014
5.609
2.851
5.31%
5.58%
62
1.337
LT debtILS M
3.926
3.571
3.598
3.774
3.743
3.538
3.637
3.974
4.297
4.448
4.045
3.51%
1.38%
36
Revenue
ILS 3.657M
5.33%
1.00×
Cost of revenue
ILS 2.214M
5.33%
1.00×
Operating expenses
ILS 0.673M
6.00%
1.07×
Property and equipment
17.56%
Cash and investments
16.89%
Spread over hurdle
20.32%