32.25
RevenueILS M
33.09
35.07
37.92
40.90
45.21
48.44
53.22
58.00
63.46
69.47
33.77
8.97%
8.44%
94
20.38
Revenue growth%
5.53
4.43
7.14
4.59
2.79
2.09
0.62
2.11
1.92
2.34
12.71
2.09
2.57
86
27.09
Gross margin%
22.64
22.23
24.59
23.49
24.09
21.95
22.98
24.51
25.76
25.66
24.41
24.51
23.79
86
21.16
Operating margin%
7.09
6.90
6.36
6.45
6.87
9.47
12.20
10.28
11.89
11.10
28.18
11.10
8.28
6
2.76
Net margin%
8.07
8.99
7.02
9.76
7.65
7.07
5.59
5.38
3.30
1.06
10.77
5.38
7.04
32
30.21
P/E ratio (avg)x
29.69
29.12
31.47
28.96
31.50
28.53
29.12
26.37
28.70
32.26
37.00
28.70
29.12
31
27.26
EV/EBITx
22.20
21.90
19.20
19.67
20.68
21.38
21.73
23.87
22.42
24.71
23.26
22.42
21.81
9
10.70
FCF yield (avg)%
28.30
27.41
27.52
25.85
24.73
23.12
24.09
26.63
26.04
27.72
2.96
26.04
26.34
73
12.51
FCF margin%
2.94
0.81
2.90
4.64
5.34
7.07
6.58
5.09
5.59
8.30
14.61
6.58
5.21
87
1.786
FCF / Net incomex
0.440
0.407
0.400
0.432
0.433
0.408
0.355
0.350
0.378
0.337
1.540
0.355
0.404
69
28.74
ROIC%
22.67
20.25
17.39
16.11
13.80
11.52
12.36
15.12
16.13
17.10
29.56
15.12
16.12
44
9.07
Return on equity%
16.97
19.81
18.42
19.69
19.72
21.30
19.14
19.67
21.33
19.35
23.28
19.67
19.68
50
13.65
Return on assets%
4.06
4.11
3.72
4.72
2.47
0.40
0.40
0.51
0.40
0.40
5.50
0.40
1.49
51
0.06
EPSILS
0.09
0.11
0.12
0.15
0.18
0.18
0.21
0.25
0.30
0.33
0.06
13.47%
15.51%
—
11.03
EPS growth%
19.36
19.20
19.76
18.05
17.29
17.87
19.87
18.36
15.40
13.35
15.52
17.87
18.21
25
0.12
Bookvalue per shILS
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.03
0.03
0.14
(2.12%)
(3.52%)
—
0.06
FCF per shareILS
0.10
0.11
0.12
0.12
0.12
0.12
0.12
0.12
0.11
0.12
0.05
1.48%
2.00%
—
0.05
Dividend per shILS
0.14
0.14
0.16
0.17
0.19
0.22
0.21
0.25
0.24
0.27
0.15
7.40%
7.97%
—
13.90
Div yield (avg)%
26.69
26.45
24.56
25.40
24.77
23.78
23.91
23.60
23.08
20.82
24.97
23.60
24.23
90
9.67
Payout ratio%
3.70
5.71
5.48
3.44
3.87
2.30
2.64
4.11
3.02
4.54
19.43
3.02
3.78
78
0.423
Shares (diluted)B
0.591
0.693
0.730
0.815
0.868
0.968
0.940
0.950
0.929
1.073
0.411
4.34%
6.73%
26
26.28
Buyback yield%
19.15
18.37
15.90
15.43
14.43
15.06
17.74
17.59
15.54
16.09
14.10
16.09
16.00
7
0.478
D/E ratiox
0.279
0.289
0.322
0.367
0.425
0.498
0.573
0.568
0.605
0.689
0.456
0.573
0.461
88
24.31
Enterprise valueILS M
9.007
8.244
9.011
9.426
10.73
11.01
12.03
13.42
14.58
13.81
28.57
5.17%
4.08%
54
21.62
LT debtILS M
83.90
90.27
94.19
110.1
126.3
145.2
139.8
150.1
163.2
192.4
23.45
8.79%
10.17%
75
Revenue
ILS 69.47M
8.44%
1.00×
Cost of revenue
ILS 43.28M
8.59%
1.01×
Operating expenses
ILS 9.094M
7.32%
0.90×
Goodwill & intangibles
17.42%
Property and equipment
16.70%
Spread over hurdle
18.60%