5.536
RevenueILS M
6.043
6.482
7.070
7.519
8.181
8.889
9.302
10.10
10.65
11.49
5.874
7.03%
7.34%
25
27.16
Revenue growth%
25.80
26.22
26.22
23.93
25.25
23.37
20.81
20.79
18.79
20.90
14.99
20.81
23.65
57
17.05
Gross margin%
27.02
27.15
24.47
25.78
28.55
31.11
32.39
34.45
34.55
31.61
24.43
32.39
29.83
45
2.63
Operating margin%
5.47
4.20
5.67
6.69
7.62
5.44
6.22
4.60
5.73
7.56
8.24
5.73
5.70
17
5.84
Net margin%
19.28
22.28
21.43
19.46
17.65
18.58
15.59
17.48
17.68
18.58
15.60
17.68
18.58
9
8.034
P/E ratio (avg)x
31.08
30.63
27.14
24.63
24.49
21.37
22.32
21.64
23.18
24.75
26.75
22.32
24.56
31
29.38
EV/EBITx
13.17
12.75
13.20
13.34
14.67
16.73
17.98
17.48
16.58
16.95
35.42
16.95
15.63
29
15.26
FCF yield (avg)%
19.96
18.19
19.34
22.14
21.20
20.93
21.32
21.18
23.71
20.71
21.62
21.18
21.05
7
20.25
FCF margin%
29.27
29.46
26.66
26.12
27.81
30.67
27.97
30.73
29.80
32.67
14.81
30.67
29.36
51
1.688
FCF / Net incomex
1.608
1.749
1.846
2.104
2.029
1.851
1.778
1.705
1.615
1.707
0.270
1.707
1.764
70
27.97
ROIC%
23.64
24.65
21.80
18.81
17.63
15.47
18.09
18.47
20.35
22.84
18.63
18.47
19.58
42
29.26
Return on equity%
1.42
0.40
1.48
0.40
1.97
2.27
0.40
0.40
0.40
2.24
23.81
0.40
0.91
32
5.91
Return on assets%
18.74
19.35
20.71
22.09
19.82
19.83
20.22
21.94
23.12
24.46
12.81
21.94
20.46
47
0.08
EPSILS
0.03
0.03
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.08
0.08
10.20%
11.55%
—
25.52
EPS growth%
18.99
16.36
16.90
17.71
20.30
20.30
18.81
17.01
15.71
13.73
28.45
17.01
17.36
15
0.06
Bookvalue per shILS
0.08
0.08
0.08
0.09
0.09
0.10
0.12
0.12
0.13
0.15
0.04
10.65%
8.10%
—
0.02
FCF per shareILS
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.08
0.57%
1.42%
—
0.05
Dividend per shILS
0.10
0.11
0.11
0.12
0.12
0.13
0.14
0.15
0.16
0.15
0.08
3.73%
4.44%
—
26.33
Div yield (avg)%
31.74
29.66
27.05
25.97
24.39
25.50
28.20
30.71
30.91
32.01
14.83
30.71
28.93
49
2.85
Payout ratio%
29.33
26.55
27.17
25.16
25.78
24.80
23.82
25.47
27.91
27.70
20.15
25.47
26.17
60
131.2
Shares (diluted)M
168.5
172.5
163.9
180.8
184.1
204.7
202.2
223.2
236.4
259.2
135.7
7.09%
4.99%
37
5.60
Buyback yield%
12.97
12.95
11.56
11.74
14.23
14.28
13.57
13.27
13.25
15.35
11.54
13.57
13.26
28
0.431
D/E ratiox
2.301
2.323
2.343
2.524
2.339
2.349
2.635
2.979
2.841
2.830
1.740
2.830
2.436
86
1.219
Enterprise valueILS M
8.258
8.337
8.350
8.597
9.231
9.515
9.953
10.44
10.09
10.30
10.26
2.22%
2.65%
55
2.198
LT debtILS M
6.073
6.023
5.609
5.407
5.396
5.537
5.417
5.739
5.549
5.270
5.828
(0.47%)
(2.57%)
40
Revenue
ILS 11.49M
7.34%
1.00×
Cost of revenue
ILS 8.043M
7.34%
1.00×
Operating expenses
ILS 2.047M
6.71%
0.94×
Property and equipment
14.78%
Spread over hurdle
(2.35%)