51.18
RevenueILS M
86.42
86.84
90.78
91.11
92.40
95.78
98.82
102.3
104.7
107.6
54.95
3.10%
2.47%
12
14.90
Revenue growth%
22.05
20.86
20.09
19.09
19.68
21.80
19.21
16.37
16.18
17.77
10.14
17.77
19.45
29
22.50
Gross margin%
20.20
20.26
20.94
19.35
18.99
20.60
23.47
23.84
21.90
19.11
4.45
21.90
20.43
69
4.05
Operating margin%
16.59
19.50
22.32
22.57
24.32
24.23
22.81
25.54
26.28
28.43
16.95
25.54
23.52
60
12.60
Net margin%
16.81
19.42
20.42
19.74
16.92
14.82
12.72
10.09
7.71
7.62
6.03
10.09
15.82
71
13.01
P/E ratio (avg)x
8.470
7.763
8.681
8.190
7.577
7.737
7.807
7.151
7.716
7.122
32.31
7.716
7.750
14
30.94
EV/EBITx
51.67
57.01
64.04
76.01
81.64
81.83
92.20
95.31
95.85
100.5
11.14
95.31
81.74
79
11.23
FCF yield (avg)%
21.07
20.42
22.39
23.77
26.56
23.87
23.70
24.95
23.35
25.46
10.15
23.87
23.74
48
16.69
FCF margin%
12.83
14.35
12.64
15.29
17.33
18.25
17.83
20.01
18.58
16.77
7.24
18.25
17.05
19
0.282
FCF / Net incomex
1.213
1.134
1.074
1.091
1.120
1.181
1.057
1.141
1.185
1.249
0.728
1.181
1.137
10
27.94
ROIC%
12.24
13.44
13.67
12.50
10.82
9.77
12.69
12.52
13.43
11.31
18.86
12.52
12.51
69
16.10
Return on equity%
28.59
28.41
25.44
27.88
27.67
25.85
26.91
25.25
24.21
21.66
17.00
25.25
26.38
41
28.37
Return on assets%
25.81
27.72
30.09
27.32
24.84
22.89
23.51
22.64
25.25
28.07
25.26
23.51
25.53
59
0.06
EPSILS
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.11
0.11
0.11
0.07
6.57%
5.57%
—
2.57
EPS growth%
25.72
23.62
23.24
25.20
26.09
27.36
29.33
29.90
27.28
26.93
19.43
27.36
26.51
88
0.23
Bookvalue per shILS
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.23
(0.85%)
(0.33%)
—
0.05
FCF per shareILS
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.04
0.04
0.04
0.14
(7.08%)
(3.79%)
—
0.17
Dividend per shILS
0.18
0.18
0.16
0.17
0.18
0.19
0.17
0.18
0.19
0.19
0.19
1.16%
(0.11%)
—
7.20
Div yield (avg)%
30.98
28.01
27.60
27.90
30.20
30.44
31.64
30.57
29.65
27.16
19.81
30.44
29.92
88
23.97
Payout ratio%
19.98
17.66
17.75
16.98
14.45
16.96
19.34
22.22
21.02
18.93
24.48
19.34
18.34
85
430.2
Shares (diluted)M
563.9
567.4
649.6
723.3
758.5
758.1
822.9
929.2
907.7
989.0
438.3
5.45%
6.96%
89
2.91
Buyback yield%
34.61
32.82
33.37
34.48
32.60
33.83
34.42
34.02
35.12
36.97
11.90
34.42
34.22
42
1.096
D/E ratiox
2.167
2.512
2.669
3.047
3.251
3.226
3.208
3.760
4.264
4.644
1.602
3.760
3.217
13
54.30
Enterprise valueILS M
72.07
74.46
81.45
84.97
88.97
81.72
73.68
70.03
65.68
62.16
45.70
(6.92%)
(1.58%)
53
29.44
LT debtILS M
51.78
44.93
43.71
43.22
45.89
44.08
41.61
40.07
35.85
32.33
27.75
(6.77%)
(3.96%)
55
Revenue
ILS 107.6M
2.47%
1.00×
Cost of revenue
ILS 57.04M
2.70%
1.02×
Operating expenses
ILS 22.12M
2.07%
0.96×
Goodwill & intangibles
18.77%
Spread over hurdle
11.83%