6.753
RevenueILS M
4.599
4.966
5.334
5.773
6.254
6.748
7.343
7.852
8.209
8.681
7.471
6.78%
7.23%
10
3.01
Revenue growth%
12.31
13.58
13.72
11.07
9.25
11.24
12.65
12.27
13.06
13.02
18.11
12.65
12.48
67
25.53
Gross margin%
19.15
17.85
15.54
14.88
12.99
11.69
11.78
8.92
11.35
8.69
13.31
11.35
12.38
77
9.25
Operating margin%
22.13
22.12
23.99
25.12
26.43
23.75
23.42
23.48
21.31
22.11
20.25
23.42
23.45
33
2.37
Net margin%
2.11
3.55
3.50
4.03
2.27
3.95
1.32
0.40
1.77
1.71
27.64
1.71
2.19
42
19.67
P/E ratio (avg)x
27.84
29.58
29.68
26.52
26.06
23.28
20.83
19.40
21.29
21.38
7.550
21.29
24.67
83
32.43
EV/EBITx
9.065
8.633
9.419
10.14
8.836
8.563
7.699
7.542
7.185
7.723
7.040
7.699
8.598
42
28.94
FCF yield (avg)%
14.07
14.32
16.17
18.90
21.28
23.93
23.78
24.99
26.09
26.44
28.55
24.99
22.53
28
15.19
FCF margin%
10.51
12.46
11.10
8.46
5.68
8.22
5.79
5.33
7.40
5.16
21.48
5.79
7.81
78
1.652
FCF / Net incomex
2.083
2.264
2.189
2.504
2.525
2.529
2.505
2.524
2.351
2.525
0.978
2.524
2.504
6
24.13
ROIC%
18.37
20.32
22.40
23.90
26.80
25.20
24.92
26.63
29.24
27.57
10.74
26.63
25.06
56
13.46
Return on equity%
13.75
11.16
10.00
12.69
15.68
12.87
12.37
14.67
13.47
12.34
13.21
12.87
12.78
21
4.42
Return on assets%
13.00
14.86
14.71
14.63
14.73
17.16
19.74
21.85
19.81
19.57
23.44
19.74
16.01
24
0.09
EPSILS
0.13
0.13
0.14
0.15
0.14
0.14
0.13
0.14
0.15
0.16
0.09
1.99%
2.73%
—
29.08
EPS growth%
18.89
17.95
20.29
22.82
23.68
23.77
21.43
22.11
23.06
25.58
10.16
23.06
22.47
25
0.14
Bookvalue per shILS
0.14
0.15
0.15
0.17
0.18
0.18
0.17
0.19
0.19
0.18
0.16
0.42%
2.82%
—
0.09
FCF per shareILS
0.21
0.25
0.27
0.29
0.30
0.30
0.36
0.42
0.42
0.42
0.12
7.28%
7.54%
—
0.03
Dividend per shILS
0.14
0.13
0.13
0.13
0.12
0.14
0.14
0.13
0.12
0.13
0.11
0.62%
(1.25%)
—
25.46
Div yield (avg)%
27.05
28.10
25.76
25.27
27.94
29.01
27.69
29.20
28.86
29.49
12.30
29.01
28.02
27
21.01
Payout ratio%
13.54
16.41
14.47
15.76
17.68
16.52
14.69
17.11
14.85
12.49
7.30
14.85
15.31
34
19.81
Shares (diluted)M
29.47
32.86
31.83
31.02
32.96
32.69
38.46
39.05
45.60
45.96
19.11
6.87%
4.99%
41
25.74
Buyback yield%
21.66
18.73
17.56
20.21
20.68
19.88
20.97
22.60
20.71
18.79
8.97
20.71
20.44
89
1.428
D/E ratiox
0.726
0.865
0.977
1.128
1.283
1.268
1.221
1.231
1.219
1.303
0.551
1.231
1.220
12
1.222
Enterprise valueILS M
1.543
1.397
1.427
1.338
1.489
1.413
1.423
1.352
1.231
1.273
7.535
(3.08%)
(1.01%)
87
3.625
LT debtILS M
0.600
0.679
0.741
0.728
0.682
0.705
0.694
0.674
0.607
0.686
1.265
0.11%
0.78%
50
Revenue
ILS 8.681M
7.23%
1.00×
Cost of revenue
ILS 4.580M
7.69%
1.04×
Operating expenses
ILS 1.623M
6.88%
0.97×
Spread over hurdle
13.58%