15.58
RevenueILS M
10.45
11.22
11.94
12.46
13.05
13.65
14.30
15.36
16.13
17.28
16.17
5.77%
5.76%
87
12.67
Revenue growth%
19.88
19.19
18.94
21.85
19.96
22.24
22.29
23.95
22.27
25.19
11.97
22.29
22.05
15
18.06
Gross margin%
14.53
15.15
13.30
15.96
18.36
18.07
16.72
16.94
17.48
15.97
7.19
16.94
16.34
37
11.03
Operating margin%
7.37
5.67
4.72
4.77
4.40
6.46
4.13
5.93
3.64
6.18
11.03
5.93
5.22
6
5.48
Net margin%
20.65
19.97
20.72
20.43
19.17
17.42
15.40
12.96
13.40
14.62
11.70
14.62
18.29
48
18.92
P/E ratio (avg)x
22.85
20.55
20.48
21.12
20.24
17.71
19.49
17.63
17.56
15.33
20.01
17.63
19.87
56
35.33
EV/EBITx
24.05
25.73
29.43
31.17
35.13
34.42
34.71
33.11
33.05
37.79
30.73
34.42
33.08
26
25.46
FCF yield (avg)%
15.47
16.75
16.17
17.77
16.75
15.89
14.18
16.31
15.23
13.46
28.20
15.23
16.03
84
10.08
FCF margin%
22.66
23.90
25.31
25.53
22.62
23.68
25.22
23.58
22.43
24.29
11.46
23.68
23.79
37
1.130
FCF / Net incomex
1.211
1.329
1.420
1.493
1.542
1.543
1.830
1.925
1.930
2.169
1.225
1.925
1.542
7
21.69
ROIC%
20.12
18.52
18.45
16.53
14.29
14.84
15.28
13.22
10.87
12.54
4.24
13.22
15.06
88
26.08
Return on equity%
1.96
0.40
0.40
0.97
0.40
0.40
0.40
0.40
0.40
0.40
23.03
0.40
0.40
48
14.47
Return on assets%
32.09
29.18
29.77
31.42
31.04
31.60
28.63
29.84
27.94
27.86
13.99
28.63
29.81
35
0.20
EPSILS
0.15
0.15
0.15
0.14
0.16
0.16
0.17
0.19
0.17
0.16
0.22
0.75%
2.10%
—
15.14
EPS growth%
4.81
5.41
8.04
9.49
8.03
5.71
8.44
8.95
6.51
9.19
19.15
8.44
8.04
73
0.28
Bookvalue per shILS
0.45
0.46
0.49
0.48
0.56
0.60
0.57
0.61
0.67
0.67
0.36
3.43%
4.77%
—
0.15
FCF per shareILS
0.22
0.20
0.21
0.21
0.18
0.18
0.16
0.15
0.13
0.12
0.27
(7.62%)
(5.81%)
—
0.15
Dividend per shILS
0.54
0.58
0.61
0.64
0.69
0.77
0.81
0.78
0.92
0.97
0.40
6.94%
6.82%
—
21.39
Div yield (avg)%
16.79
18.13
16.08
15.05
14.66
12.20
14.56
12.66
9.81
9.30
21.70
12.20
14.61
47
5.13
Payout ratio%
19.45
21.79
21.20
19.57
19.85
21.90
19.66
22.18
20.46
17.89
16.62
20.46
20.15
34
22.27
Shares (diluted)M
26.21
27.96
28.44
31.97
33.27
32.82
30.89
32.96
36.85
38.51
22.02
2.97%
5.04%
11
25.69
Buyback yield%
4.78
2.55
0.40
0.40
0.40
0.40
3.35
1.06
0.40
1.70
19.05
1.06
0.73
43
0.552
D/E ratiox
0.222
0.219
0.219
0.214
0.218
0.231
0.253
0.283
0.256
0.234
1.156
0.253
0.227
67
9.607
Enterprise valueILS M
19.30
19.96
20.56
20.63
17.64
18.50
19.88
16.99
15.45
16.18
4.547
(1.72%)
(2.11%)
11
12.42
LT debtILS M
2.696
3.130
3.225
3.495
3.455
3.431
3.928
4.642
5.274
6.038
2.661
11.81%
8.10%
68
Revenue
ILS 17.28M
5.76%
1.00×
Cost of revenue
ILS 12.09M
5.76%
1.00×
Operating expenses
ILS 2.730M
6.22%
1.04×
Property and equipment
18.55%
Cash and investments
14.40%
Spread over hurdle
(5.80%)