1.029
RevenueILS M
0.942
0.998
1.056
1.129
1.210
1.306
1.413
1.504
1.645
1.729
1.138
7.39%
7.10%
11
27.66
Revenue growth%
5.28
2.91
1.60
0.98
3.39
5.83
7.78
8.14
7.85
8.31
15.01
7.85
5.55
28
29.68
Gross margin%
25.45
26.58
26.84
26.77
26.75
29.45
31.45
32.69
31.39
31.17
10.90
31.39
28.15
37
17.03
Operating margin%
24.29
23.75
25.10
23.75
26.42
24.48
24.61
26.68
29.60
28.38
6.39
26.68
24.85
40
5.07
Net margin%
8.41
5.84
7.22
6.78
9.22
8.17
7.91
10.49
7.72
8.22
22.56
8.17
8.04
58
20.23
P/E ratio (avg)x
42.70
40.67
38.49
42.12
42.63
44.75
50.73
52.42
55.55
56.49
20.24
52.42
43.73
63
19.09
EV/EBITx
40.97
45.70
46.12
47.35
49.25
56.91
64.54
68.64
70.53
72.42
9.933
68.64
53.08
6
22.74
FCF yield (avg)%
24.98
26.66
29.55
27.69
28.95
29.51
31.78
29.87
32.67
34.51
22.96
31.78
29.53
5
29.16
FCF margin%
27.28
28.53
28.95
29.46
27.82
26.32
27.02
28.82
25.89
27.36
6.18
27.02
27.59
79
0.231
FCF / Net incomex
1.240
1.201
1.309
1.317
1.185
1.133
1.100
1.105
0.982
0.942
0.324
1.100
1.159
34
7.13
ROIC%
16.75
15.24
13.89
11.06
13.46
11.09
11.12
12.85
11.96
12.62
24.09
11.96
12.73
81
3.46
Return on equity%
24.28
21.50
24.07
25.09
23.68
21.03
21.86
19.91
22.31
23.17
2.56
21.86
22.74
48
29.18
Return on assets%
20.79
18.26
17.12
16.11
18.71
20.87
23.31
24.63
23.10
25.74
17.92
23.31
20.83
94
0.04
EPSILS
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.09
0.09
0.10
0.05
0.95%
1.48%
—
17.35
EPS growth%
23.00
20.21
21.20
23.31
20.45
20.72
20.19
19.97
20.84
23.11
12.18
20.72
20.78
34
0.05
Bookvalue per shILS
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
1.38%
1.19%
—
0.06
FCF per shareILS
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
1.68%
2.15%
—
0.03
Dividend per shILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(1.97%)
(1.95%)
—
14.14
Div yield (avg)%
22.53
23.42
25.82
27.39
29.07
26.69
27.03
27.88
25.61
25.44
23.69
26.69
26.26
28
19.69
Payout ratio%
5.69
7.09
6.83
6.83
5.06
3.77
2.62
0.63
2.18
1.20
4.01
2.18
4.41
9
4.996
Shares (diluted)M
4.153
3.878
3.393
3.106
2.906
2.654
2.642
2.558
2.368
2.611
4.928
(2.12%)
(4.67%)
94
7.20
Buyback yield%
20.33
18.63
16.06
14.58
14.51
12.81
13.51
14.92
14.27
11.36
26.42
13.51
14.55
23
1.519
D/E ratiox
1.944
1.873
2.015
1.959
2.217
2.192
2.335
2.626
2.527
2.574
1.777
2.527
2.205
19
0.933
Enterprise valueILS M
0.293
0.298
0.300
0.295
0.304
0.289
0.275
0.268
0.273
0.273
0.589
(2.17%)
(0.64%)
29
0.270
LT debtILS M
1.217
1.302
1.312
1.514
1.713
2.026
2.456
2.948
3.047
3.407
1.221
14.74%
10.66%
80
Revenue
ILS 1.729M
7.10%
1.00×
Cost of revenue
ILS 0.842M
7.19%
1.01×
Operating expenses
ILS 0.383M
7.34%
1.02×
Goodwill & intangibles
19.67%
Property and equipment
19.20%
Spread over hurdle
(0.63%)