1.839
RevenueILS M
2.372
2.536
2.795
3.004
3.287
3.523
3.842
4.074
4.503
4.804
1.876
7.89%
8.04%
13
25.08
Revenue growth%
29.89
29.39
27.01
27.12
24.81
26.16
24.97
27.04
28.77
26.14
24.23
26.16
27.03
26
27.34
Gross margin%
24.90
26.96
26.72
27.22
29.89
27.48
27.31
29.01
31.22
28.99
7.77
28.99
27.40
28
27.19
Operating margin%
34.68
34.76
32.19
35.08
36.11
35.33
35.27
33.79
31.21
30.40
7.61
33.79
34.72
12
9.15
Net margin%
25.09
23.23
21.75
21.40
22.56
21.44
22.14
24.46
26.30
25.61
13.82
24.46
22.89
68
26.30
P/E ratio (avg)x
19.33
19.14
18.84
21.75
22.15
25.47
24.58
25.31
29.78
34.85
34.30
25.47
23.37
9
23.98
EV/EBITx
18.61
18.31
20.50
20.64
19.44
21.72
20.96
23.41
21.34
21.27
23.54
21.34
20.80
13
3.92
FCF yield (avg)%
23.61
21.91
22.31
23.00
24.10
23.54
22.56
21.76
23.17
22.99
16.47
22.99
23.00
20
21.72
FCF margin%
7.69
7.91
7.76
10.15
11.77
10.12
12.33
13.13
11.50
11.66
12.54
11.66
10.82
72
1.292
FCF / Net incomex
1.275
1.288
1.366
1.437
1.299
1.266
1.157
1.138
1.144
1.102
0.563
1.144
1.270
28
13.88
ROIC%
11.14
9.62
7.62
5.99
4.96
3.56
2.72
2.01
3.82
6.80
28.67
3.56
5.47
44
22.99
Return on equity%
32.31
31.23
28.27
27.85
26.70
24.87
27.20
29.34
28.65
30.04
27.63
28.65
28.46
38
2.01
Return on assets%
16.57
18.30
20.58
22.04
24.39
24.34
21.61
21.45
19.81
20.02
29.06
21.45
21.02
25
0.22
EPSILS
0.12
0.14
0.14
0.14
0.16
0.17
0.16
0.19
0.19
0.22
0.23
7.08%
6.65%
—
16.95
EPS growth%
30.83
30.70
30.10
32.77
35.23
32.32
30.70
33.31
34.73
31.88
17.05
32.32
32.10
26
0.23
Bookvalue per shILS
0.25
0.28
0.32
0.35
0.41
0.39
0.41
0.41
0.44
0.42
0.22
0.75%
6.57%
—
0.27
FCF per shareILS
0.20
0.18
0.16
0.17
0.18
0.17
0.16
0.14
0.13
0.13
0.14
(5.91%)
(3.75%)
—
0.09
Dividend per shILS
0.08
0.08
0.08
0.07
0.08
0.08
0.08
0.07
0.06
0.06
0.11
(6.65%)
(4.69%)
—
27.65
Div yield (avg)%
18.05
19.40
18.55
18.03
20.70
18.89
17.08
15.67
17.40
15.76
26.28
17.08
18.04
13
27.55
Payout ratio%
22.40
22.72
23.68
22.70
20.81
22.78
21.76
22.48
24.40
21.42
29.65
22.48
22.59
83
9.327
Shares (diluted)M
11.57
11.50
11.34
11.35
12.87
13.49
12.99
14.92
14.74
17.03
8.994
5.76%
3.88%
53
27.55
Buyback yield%
25.30
24.41
27.29
29.57
29.61
27.11
25.94
26.61
29.05
29.13
3.00
27.11
27.20
79
0.556
D/E ratiox
1.321
1.548
1.491
1.462
1.731
1.949
1.884
1.963
2.272
2.686
0.735
1.963
1.807
20
0.652
Enterprise valueILS M
0.352
0.403
0.422
0.423
0.465
0.448
0.473
0.526
0.590
0.608
3.550
5.52%
4.58%
93
3.870
LT debtILS M
4.806
4.767
4.820
4.910
4.867
4.831
5.546
6.537
7.162
7.567
0.831
9.23%
5.32%
89
Revenue
ILS 4.804M
8.04%
1.00×
Cost of revenue
ILS 2.622M
7.98%
0.99×
Operating expenses
ILS 0.647M
9.55%
1.15×
Property and equipment
16.19%
Spread over hurdle
26.96%