0.791
RevenueILS M
1.559
1.674
1.769
1.870
1.974
2.093
2.277
2.466
2.705
2.947
0.856
8.35%
7.25%
26
22.59
Revenue growth%
10.69
9.09
6.10
5.04
6.86
4.44
6.87
5.48
3.68
5.35
15.82
5.35
5.79
25
19.52
Gross margin%
28.64
28.03
27.97
26.63
25.56
28.19
28.37
30.63
33.29
32.76
19.88
30.63
28.28
59
7.68
Operating margin%
28.22
28.06
26.49
26.77
27.90
27.18
26.53
28.54
25.77
27.75
22.10
27.18
27.47
22
10.01
Net margin%
0.85
0.40
0.40
3.39
3.60
5.51
5.84
7.94
9.90
11.14
24.47
7.94
4.55
11
14.43
P/E ratio (avg)x
31.32
33.39
31.67
30.13
32.97
37.86
41.37
44.14
46.29
50.79
33.35
44.14
35.62
36
13.61
EV/EBITx
32.11
31.09
30.90
33.37
28.97
30.80
27.25
24.42
23.96
22.20
35.72
24.42
29.88
67
12.54
FCF yield (avg)%
10.41
10.46
9.75
8.12
6.15
8.38
11.15
9.29
11.77
9.05
25.86
9.29
9.52
32
4.16
FCF margin%
9.79
7.60
9.87
11.21
11.42
9.56
11.32
13.21
13.34
14.61
14.28
13.21
11.27
60
0.912
FCF / Net incomex
0.781
0.794
0.733
0.781
0.767
0.705
0.742
0.795
0.883
0.939
1.706
0.795
0.781
21
24.74
ROIC%
21.96
20.47
21.24
21.79
18.86
19.15
16.99
14.50
13.23
14.40
2.38
14.50
19.00
22
8.88
Return on equity%
11.07
9.48
7.43
7.99
6.08
6.39
7.41
5.39
3.53
4.15
13.78
5.39
6.90
15
2.40
Return on assets%
15.22
14.77
14.17
14.49
16.22
17.28
17.54
14.66
14.74
17.35
23.60
17.28
14.99
20
0.02
EPSILS
0.04
0.04
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.06
0.02
1.09%
5.29%
—
7.66
EPS growth%
21.96
19.63
19.13
19.74
19.40
17.71
18.34
19.82
18.49
15.74
18.90
18.34
19.27
78
0.04
Bookvalue per shILS
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.18%)
2.74%
—
0.04
FCF per shareILS
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.04
5.06%
6.73%
—
0.03
Dividend per shILS
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.09
0.02
10.04%
7.51%
—
12.64
Div yield (avg)%
4.30
5.10
3.18
0.40
2.34
4.64
5.36
2.38
4.78
5.18
4.52
4.78
4.47
51
8.81
Payout ratio%
17.40
17.03
14.61
11.71
9.51
8.40
8.20
8.58
10.88
10.32
21.76
8.58
10.60
78
47.37
Shares (diluted)M
39.14
35.99
39.29
43.49
48.86
45.86
41.56
45.29
51.03
49.38
46.92
0.21%
3.27%
20
9.65
Buyback yield%
11.89
11.08
10.71
11.42
9.54
11.07
13.68
16.12
15.31
15.60
13.75
15.31
11.66
37
0.923
D/E ratiox
0.287
0.293
0.276
0.266
0.254
0.258
0.251
0.242
0.270
0.280
0.211
0.258
0.268
80
1.231
Enterprise valueILS M
1.414
1.424
1.517
1.554
1.556
1.658
1.716
1.486
1.415
1.342
3.260
(2.91%)
(1.47%)
71
1.944
LT debtILS M
3.871
4.126
4.297
5.123
5.154
5.373
5.572
6.452
6.376
7.361
1.605
7.39%
6.80%
19
Revenue
ILS 2.947M
7.25%
1.00×
Cost of revenue
ILS 1.507M
7.52%
1.03×
Operating expenses
ILS 0.630M
7.08%
0.98×