16.55
RevenueILS M
18.04
18.76
19.39
20.36
21.25
21.93
23.41
24.23
25.21
26.40
18.29
4.44%
4.43%
30
22.51
Revenue growth%
6.54
8.19
7.82
10.34
8.55
11.39
10.27
9.27
10.95
9.93
17.10
10.27
9.60
80
11.84
Gross margin%
11.13
11.81
12.23
12.29
10.86
12.93
15.10
16.37
13.63
12.43
11.84
13.63
12.36
90
12.18
Operating margin%
4.65
3.23
4.28
5.37
6.54
8.51
9.21
9.93
10.92
11.82
15.56
9.93
7.53
41
25.37
Net margin%
16.00
15.59
17.96
20.16
18.35
20.15
18.66
18.18
20.24
22.36
17.51
20.15
18.50
91
33.97
P/E ratio (avg)x
14.84
14.51
16.61
17.40
19.74
19.39
18.61
19.70
22.20
25.22
25.48
19.70
19.00
40
31.75
EV/EBITx
44.95
49.14
55.64
61.38
60.12
65.25
62.17
64.60
68.70
70.30
34.67
65.25
61.78
83
29.56
FCF yield (avg)%
15.06
16.57
15.98
18.06
15.91
17.75
17.01
19.68
17.94
15.33
23.18
17.75
16.79
24
10.90
FCF margin%
12.33
10.39
10.87
13.09
16.03
17.90
15.97
17.23
17.38
17.24
26.78
17.24
16.00
53
0.442
FCF / Net incomex
0.699
0.606
0.581
0.566
0.568
0.589
0.532
0.549
0.564
0.561
0.299
0.561
0.567
52
8.01
ROIC%
5.30
3.75
3.45
2.16
1.40
0.40
0.40
0.40
2.26
1.51
13.02
0.40
1.84
83
2.53
Return on equity%
25.29
27.20
25.42
28.29
30.24
30.52
30.47
31.78
32.85
31.19
28.44
31.19
30.35
17
27.52
Return on assets%
7.50
10.01
9.38
9.37
7.03
4.61
6.95
9.78
11.70
10.93
6.34
9.78
9.38
68
0.01
EPSILS
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(2.54%)
0.80%
—
10.06
EPS growth%
4.85
4.60
1.97
2.85
0.40
0.40
1.02
0.40
1.72
2.74
4.48
1.02
1.85
25
0.02
Bookvalue per shILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.48%)
(1.19%)
—
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
0.02
6.88%
4.60%
—
0.02
Dividend per shILS
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
8.40%
9.30%
—
18.61
Div yield (avg)%
0.83
0.40
0.40
0.93
0.40
0.40
3.30
4.16
4.08
5.82
7.48
4.08
0.88
59
20.34
Payout ratio%
21.62
19.75
17.60
19.36
21.59
19.90
21.73
22.55
23.13
20.97
25.76
21.73
21.28
71
1.189
Shares (diluted)B
0.920
0.962
0.854
0.914
0.911
0.968
1.018
0.968
1.030
1.119
1.155
4.21%
2.39%
44
22.36
Buyback yield%
31.78
33.29
31.85
30.57
29.16
29.63
30.23
32.30
31.74
31.23
15.43
31.23
31.49
39
1.432
D/E ratiox
2.267
2.464
2.838
3.431
3.528
3.506
4.095
4.935
4.827
5.647
0.718
4.827
3.517
43
21.36
Enterprise valueILS M
26.45
27.60
30.37
33.30
33.43
31.54
31.15
31.42
34.03
38.04
25.75
2.62%
4.50%
42
25.18
LT debtILS M
11.34
11.65
11.09
12.73
13.31
13.45
15.65
16.70
16.35
15.41
19.28
2.98%
3.18%
30
Revenue
ILS 26.40M
4.43%
1.00×
Cost of revenue
ILS 17.84M
4.65%
1.02×
Operating expenses
ILS 3.110M
4.37%
0.99×
Goodwill & intangibles
16.40%
Spread over hurdle
(4.38%)