1.094
RevenueILS M
2.726
2.968
3.128
3.413
3.651
3.888
4.169
4.425
4.743
5.010
1.120
6.53%
6.80%
87
19.19
Revenue growth%
20.68
21.17
22.62
20.49
21.05
18.22
17.03
17.83
17.16
17.89
8.12
17.83
19.36
89
10.79
Gross margin%
14.55
15.77
14.09
12.34
13.89
11.36
11.24
11.30
8.44
9.36
22.63
11.24
11.85
55
17.26
Operating margin%
0.40
0.40
0.40
1.83
4.63
7.12
8.82
11.38
9.86
7.76
3.78
8.82
5.88
10
3.05
Net margin%
2.78
4.43
1.78
1.74
2.98
4.33
6.21
5.50
6.63
6.59
29.34
6.21
4.38
15
7.578
P/E ratio (avg)x
28.53
30.10
34.83
35.68
38.85
40.57
39.81
42.20
40.66
40.22
18.55
40.57
39.33
28
36.04
EV/EBITx
21.23
24.70
26.95
28.11
28.75
29.28
31.06
30.48
35.01
35.82
14.62
31.06
29.02
60
19.29
FCF yield (avg)%
26.54
27.86
28.86
27.29
27.48
26.01
26.62
27.28
29.84
27.98
2.05
27.28
27.38
55
14.87
FCF margin%
21.36
20.04
20.51
22.13
24.86
27.08
29.88
28.26
26.76
26.98
20.24
27.08
25.81
57
0.975
FCF / Net incomex
0.945
1.056
1.044
0.999
0.941
0.965
0.981
1.000
1.045
1.029
1.424
1.000
0.999
19
6.47
ROIC%
0.40
0.40
2.87
5.48
4.63
7.42
6.58
4.74
4.30
2.40
23.28
4.74
4.47
45
19.43
Return on equity%
4.33
4.83
6.39
5.70
5.21
8.16
5.66
4.55
7.14
4.15
23.86
5.66
5.43
77
7.89
Return on assets%
10.07
10.02
10.13
11.33
9.88
10.23
10.31
9.08
10.58
12.11
29.51
10.31
10.18
56
0.14
EPSILS
0.11
0.12
0.10
0.11
0.10
0.10
0.10
0.10
0.10
0.08
0.16
(4.55%)
(3.36%)
—
10.11
EPS growth%
9.19
6.46
8.53
5.59
7.51
4.94
5.49
2.66
5.61
2.80
11.40
4.94
5.60
92
0.05
Bookvalue per shILS
0.17
0.19
0.19
0.23
0.26
0.28
0.27
0.27
0.26
0.28
0.11
1.87%
6.39%
—
0.13
FCF per shareILS
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.05
0.06
0.06
0.08
7.02%
5.76%
—
0.14
Dividend per shILS
0.14
0.15
0.14
0.14
0.15
0.16
0.16
0.15
0.16
0.17
0.08
2.86%
1.94%
—
12.41
Div yield (avg)%
8.07
5.74
3.96
6.75
8.32
10.26
11.35
9.13
6.40
5.29
20.91
9.13
7.41
75
10.41
Payout ratio%
5.92
3.09
1.42
0.97
2.15
3.44
3.58
6.11
7.08
5.01
18.01
5.01
3.51
63
9.781
Shares (diluted)M
15.84
18.22
17.87
17.75
17.92
20.74
23.78
23.90
24.06
25.70
10.02
7.48%
5.51%
60
20.97
Buyback yield%
27.49
25.11
26.16
24.31
23.11
25.29
24.83
21.90
24.28
22.38
13.48
24.28
24.57
18
1.067
D/E ratiox
1.529
1.580
1.657
1.533
1.684
1.773
1.936
2.150
2.348
2.333
1.685
2.150
1.728
93
3.484
Enterprise valueILS M
2.357
2.665
2.824
2.931
2.939
2.826
2.927
3.075
3.137
3.411
1.010
3.02%
3.68%
45
2.567
LT debtILS M
4.592
4.690
5.608
5.635
6.152
6.236
7.268
7.604
8.880
9.234
1.185
8.46%
7.73%
78
Revenue
ILS 5.010M
6.80%
1.00×
Cost of revenue
ILS 3.348M
6.83%
1.00×
Operating expenses
ILS 0.854M
6.71%
0.99×
Goodwill & intangibles
16.41%
Return on capital
101.68%
Spread over hurdle
93.25%