0.169
RevenueILS M
0.372
0.389
0.412
0.445
0.466
0.494
0.541
0.567
0.601
0.651
0.177
6.93%
6.62%
50
8.03
Revenue growth%
9.17
6.56
7.54
9.99
7.93
9.35
7.36
7.02
5.26
3.51
16.88
7.02
7.45
56
3.46
Gross margin%
31.99
29.96
32.01
29.34
28.42
30.25
28.33
28.70
28.22
25.52
17.56
28.33
29.02
88
28.87
Operating margin%
25.19
25.95
28.43
26.35
24.83
23.94
22.66
24.00
23.50
21.39
13.77
23.50
24.42
37
7.47
Net margin%
16.01
14.09
13.17
10.74
12.41
10.44
7.85
6.66
8.47
7.59
9.04
7.85
10.59
56
23.45
P/E ratio (avg)x
49.62
53.26
57.53
54.59
51.83
55.32
56.28
62.30
68.20
63.96
9.339
62.30
55.80
28
36.35
EV/EBITx
19.66
16.85
14.51
12.48
12.89
12.47
13.53
13.62
13.45
14.44
28.84
13.53
13.57
85
6.44
FCF yield (avg)%
24.52
27.23
30.05
29.14
29.02
31.89
31.51
28.89
30.27
31.95
2.46
31.51
29.59
90
6.11
FCF margin%
26.53
28.83
29.53
31.85
33.71
36.40
38.46
36.47
33.67
36.34
12.63
36.40
33.69
46
1.377
FCF / Net incomex
0.192
0.177
0.166
0.177
0.164
0.166
0.178
0.161
0.164
0.151
1.202
0.164
0.166
89
9.77
ROIC%
11.51
11.60
12.89
10.89
12.57
14.18
11.74
11.36
12.37
12.68
17.45
12.37
12.06
71
4.44
Return on equity%
0.40
0.40
1.78
3.46
2.92
5.65
4.28
4.74
3.03
1.73
5.94
4.28
2.97
93
17.28
Return on assets%
12.08
12.26
12.34
10.52
8.47
7.49
7.01
4.44
1.55
0.40
27.57
4.44
7.98
80
0.09
EPSILS
0.33
0.37
0.37
0.45
0.51
0.49
0.50
0.54
0.53
0.62
0.09
4.17%
7.88%
—
14.63
EPS growth%
8.84
9.89
10.05
13.00
10.99
12.25
12.51
15.33
14.49
16.33
9.67
14.49
12.38
82
0.06
Bookvalue per shILS
0.16
0.15
0.16
0.18
0.19
0.21
0.24
0.24
0.25
0.25
0.31
4.71%
4.20%
—
0.18
FCF per shareILS
0.36
0.38
0.42
0.46
0.42
0.44
0.43
0.44
0.49
0.48
0.06
2.32%
3.91%
—
0.31
Dividend per shILS
0.39
0.44
0.49
0.47
0.54
0.55
0.62
0.61
0.58
0.66
0.20
4.17%
6.62%
—
15.38
Div yield (avg)%
21.24
20.80
20.52
21.81
21.76
24.37
21.44
20.89
23.06
24.77
29.97
23.06
21.60
21
28.94
Payout ratio%
20.56
18.08
20.06
21.73
23.34
20.62
19.54
19.64
18.14
18.77
8.42
19.54
19.85
53
2.555
Shares (diluted)M
3.180
3.184
3.437
3.848
4.367
4.920
5.422
5.887
6.778
6.327
2.647
7.69%
8.34%
61
7.54
Buyback yield%
11.62
8.96
10.69
11.85
12.06
10.79
12.76
11.14
9.81
10.15
6.04
10.79
10.96
41
0.899
D/E ratiox
2.375
2.629
2.596
2.904
2.831
3.115
3.377
3.618
3.547
3.545
1.547
3.545
3.010
16
0.211
Enterprise valueILS M
0.590
0.583
0.579
0.619
0.662
0.792
0.813
0.926
0.904
0.931
0.360
7.07%
5.94%
16
0.565
LT debtILS M
0.949
1.036
1.204
1.298
1.387
1.318
1.486
1.550
1.665
1.853
0.373
5.95%
8.26%
28
Revenue
ILS 0.651M
6.62%
1.00×
Cost of revenue
ILS 0.456M
6.62%
1.00×
Operating expenses
ILS 0.098M
6.19%
0.96×
Cash and investments
17.88%
Spread over hurdle
11.19%