4.246
RevenueILS M
6.250
6.808
7.402
7.937
8.556
9.128
9.788
10.41
11.21
12.28
4.348
7.49%
7.85%
60
14.76
Revenue growth%
2.85
3.15
2.91
2.99
4.04
5.56
5.18
6.08
7.85
9.46
26.36
6.08
4.61
78
17.44
Gross margin%
33.80
32.26
29.50
29.48
27.76
29.45
27.44
29.44
29.28
28.56
27.02
29.28
29.44
81
6.31
Operating margin%
17.23
19.17
19.25
17.21
19.20
16.90
15.59
14.10
12.55
13.85
9.85
14.10
17.06
80
18.70
Net margin%
19.00
19.59
19.64
16.94
16.92
16.62
16.75
16.63
16.93
16.03
10.31
16.63
16.92
75
36.92
P/E ratio (avg)x
5.732
5.209
4.800
4.938
4.593
4.634
4.779
4.642
5.089
5.616
6.354
4.779
4.869
59
26.10
EV/EBITx
7.777
8.533
8.480
8.966
8.264
8.742
8.515
8.218
9.212
9.288
23.03
8.742
8.524
65
18.08
FCF yield (avg)%
9.03
8.24
8.11
5.63
5.40
6.97
6.53
6.21
5.88
6.03
13.10
6.21
6.37
16
11.39
FCF margin%
22.55
22.47
21.06
19.45
17.67
15.59
15.09
14.44
11.79
14.07
25.28
14.44
16.63
86
1.194
FCF / Net incomex
0.818
0.869
0.881
0.933
0.885
0.947
1.012
1.071
0.973
0.878
1.165
0.973
0.909
26
12.77
ROIC%
7.77
8.16
7.74
8.75
7.11
8.76
10.15
7.95
9.95
12.72
15.84
9.95
8.46
19
27.85
Return on equity%
29.30
30.51
27.86
30.17
27.74
26.84
27.62
25.82
28.44
29.08
12.13
27.62
28.15
35
6.36
Return on assets%
1.58
1.42
2.51
0.58
0.40
0.40
0.40
1.55
3.43
4.72
6.56
1.55
1.48
20
0.50
EPSILS
0.13
0.11
0.11
0.10
0.10
0.10
0.09
0.08
0.07
0.07
0.55
(5.45%)
(6.53%)
—
8.27
EPS growth%
22.72
24.68
23.48
23.42
22.50
23.78
25.50
25.34
27.74
26.03
2.44
25.50
24.23
95
0.31
Bookvalue per shILS
0.25
0.26
0.28
0.25
0.27
0.28
0.26
0.24
0.21
0.19
0.47
(6.71%)
(2.18%)
—
0.18
FCF per shareILS
0.66
0.64
0.58
0.54
0.59
0.55
0.50
0.53
0.48
0.49
0.38
(3.81%)
(2.22%)
—
0.58
Dividend per shILS
0.52
0.52
0.48
0.44
0.44
0.42
0.42
0.46
0.50
0.52
0.55
3.50%
(1.10%)
—
12.55
Div yield (avg)%
26.03
26.00
24.68
25.03
24.58
24.19
25.03
24.03
24.93
24.12
12.92
24.19
24.80
46
18.93
Payout ratio%
22.76
23.96
22.42
22.04
23.52
23.25
20.76
21.27
24.03
23.84
19.57
23.25
23.00
84
19.35
Shares (diluted)M
30.61
35.03
35.35
39.69
39.85
40.29
45.49
53.26
53.10
57.99
19.02
7.79%
6.90%
47
27.01
Buyback yield%
20.92
20.25
19.55
16.92
14.82
14.27
16.19
13.52
12.33
14.63
22.24
14.27
15.50
85
0.770
D/E ratiox
0.705
0.652
0.655
0.702
0.620
0.563
0.612
0.601
0.544
0.601
0.155
0.601
0.616
51
10.40
Enterprise valueILS M
3.727
4.067
4.797
5.624
6.511
7.480
8.593
9.767
10.73
11.78
13.54
12.58%
13.67%
71
9.927
LT debtILS M
19.57
22.88
27.02
28.07
27.57
29.32
30.38
30.15
29.43
29.27
2.145
1.20%
4.10%
92
Revenue
ILS 12.28M
7.85%
1.00×
Cost of revenue
ILS 5.632M
7.47%
0.97×
Operating expenses
ILS 2.370M
7.93%
1.01×
Property and equipment
17.85%
Cash and investments
16.80%
Spread over hurdle
(1.42%)