0.186
RevenueILS M
1.653
1.816
1.995
2.213
2.444
2.632
2.839
3.080
3.287
3.634
0.205
8.25%
9.19%
29
21.07
Revenue growth%
16.45
18.86
20.74
19.29
20.52
22.12
23.02
23.62
21.10
18.84
8.79
22.12
20.63
38
17.96
Gross margin%
18.32
20.61
18.04
20.58
20.48
23.28
20.86
21.36
19.89
20.90
2.49
20.90
20.60
89
12.82
Operating margin%
16.96
18.92
18.18
19.15
21.99
22.06
24.29
21.42
18.87
19.57
2.11
21.42
19.36
12
29.51
Net margin%
7.92
7.28
5.27
3.10
3.26
3.39
2.00
4.94
6.37
4.64
4.35
4.64
4.79
16
6.497
P/E ratio (avg)x
34.67
37.29
45.02
48.57
48.28
54.17
59.72
68.75
71.43
72.71
16.24
68.75
51.37
25
17.07
EV/EBITx
19.27
18.27
17.73
20.45
19.51
21.96
22.59
25.94
28.86
33.83
22.03
25.94
21.21
58
28.34
FCF yield (avg)%
25.51
23.57
22.13
20.04
22.24
23.93
25.39
25.28
27.23
24.92
16.64
25.28
24.42
19
15.00
FCF margin%
23.78
26.34
29.17
31.64
34.47
33.12
31.02
30.07
30.53
33.17
12.03
31.02
30.77
34
1.457
FCF / Net incomex
2.814
3.364
3.817
4.121
4.031
4.253
4.649
5.621
6.231
7.355
0.348
5.621
4.187
52
26.83
ROIC%
21.96
20.28
17.36
16.62
15.71
13.69
15.70
17.46
17.11
18.83
3.77
17.11
17.23
56
6.73
Return on equity%
3.44
2.40
1.77
3.21
2.23
0.40
0.83
2.64
5.62
7.77
14.35
2.64
2.52
28
7.85
Return on assets%
31.28
30.53
30.27
27.58
28.14
26.62
24.36
21.88
23.14
23.56
3.17
23.56
27.10
70
0.05
EPSILS
0.10
0.11
0.11
0.11
0.12
0.13
0.15
0.15
0.15
0.14
0.06
2.95%
3.75%
—
26.65
EPS growth%
20.89
22.79
23.49
21.39
20.25
21.83
18.97
21.29
22.11
19.68
10.24
21.29
21.34
39
0.08
Bookvalue per shILS
0.08
0.08
0.09
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
(2.28%)
(1.62%)
—
0.07
FCF per shareILS
0.05
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.08
5.36%
6.41%
—
0.08
Dividend per shILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(2.91%)
(1.71%)
—
5.23
Div yield (avg)%
8.60
9.19
6.80
9.04
11.75
10.53
9.44
10.39
11.46
12.84
19.57
10.53
9.92
18
16.54
Payout ratio%
14.23
14.81
17.77
16.65
18.55
21.17
18.26
15.69
13.29
12.72
12.46
15.69
16.17
14
30.19
Shares (diluted)M
27.79
28.47
29.56
30.05
26.45
27.44
25.36
25.68
23.37
22.30
29.12
(3.36%)
(3.60%)
68
22.60
Buyback yield%
16.87
17.04
14.18
12.17
15.06
12.57
12.34
9.45
7.92
5.77
17.89
9.45
12.45
83
0.509
D/E ratiox
0.640
0.623
0.594
0.675
0.666
0.753
0.724
0.832
0.779
0.865
0.904
0.779
0.700
40
1.999
Enterprise valueILS M
3.268
3.774
4.344
4.832
5.639
6.683
7.105
8.391
8.260
8.013
0.825
7.28%
10.74%
8
2.807
LT debtILS M
0.550
0.548
0.572
0.657
0.694
0.749
0.897
0.916
0.926
1.097
0.227
9.59%
7.15%
68
Revenue
ILS 3.634M
9.19%
1.00×
Cost of revenue
ILS 2.272M
9.09%
0.99×
Operating expenses
ILS 0.573M
9.29%
1.01×
Property and equipment
15.56%