20.56
RevenueILS M
57.82
58.33
60.91
60.69
62.90
63.25
63.75
64.97
65.16
67.48
21.33
1.41%
1.89%
33
13.73
Revenue growth%
4.24
1.89
2.25
1.21
0.86
2.75
2.21
1.46
3.14
2.18
29.15
2.21
2.20
54
11.87
Gross margin%
14.50
16.04
16.19
14.95
15.34
16.14
17.13
15.03
15.08
14.51
27.50
15.08
15.21
91
21.39
Operating margin%
26.07
24.29
26.56
26.00
23.36
20.89
23.39
22.67
24.93
22.18
8.83
22.67
23.84
40
8.24
Net margin%
22.66
25.52
23.20
23.10
22.75
25.15
25.84
28.43
30.86
29.14
15.15
28.43
25.34
72
22.25
P/E ratio (avg)x
41.69
39.35
41.30
38.30
35.93
34.89
32.27
34.21
35.76
40.44
12.67
34.89
37.11
28
8.659
EV/EBITx
21.71
23.97
26.22
27.46
25.72
27.09
28.04
25.66
22.74
25.15
36.69
25.66
25.69
53
4.28
FCF yield (avg)%
19.27
18.96
18.56
15.63
14.70
14.48
17.46
15.24
16.53
17.48
7.94
16.53
16.99
14
23.17
FCF margin%
16.12
15.81
18.63
18.26
20.32
18.00
17.03
14.59
15.68
17.54
23.17
17.03
17.28
51
0.585
FCF / Net incomex
0.586
0.591
0.666
0.755
0.893
0.953
1.100
1.285
1.367
1.482
1.373
1.285
0.923
41
9.13
ROIC%
18.59
18.97
17.08
19.20
19.61
18.93
16.03
15.95
15.12
16.10
2.66
16.03
17.84
29
12.46
Return on equity%
7.32
6.70
4.73
3.74
3.74
5.07
4.62
3.45
1.41
0.40
29.14
3.45
4.18
57
22.01
Return on assets%
3.90
5.55
5.20
5.50
4.82
3.36
1.41
0.40
1.36
1.22
21.82
1.36
3.63
23
0.23
EPSILS
0.14
0.16
0.15
0.16
0.17
0.19
0.21
0.24
0.24
0.23
0.25
6.25%
4.72%
—
8.17
EPS growth%
7.35
6.10
5.42
6.56
8.29
10.96
13.51
14.19
16.61
18.39
28.40
14.19
9.63
60
0.26
Bookvalue per shILS
0.23
0.22
0.23
0.25
0.25
0.25
0.26
0.25
0.27
0.25
0.15
0.13%
1.37%
—
0.12
FCF per shareILS
0.08
0.09
0.10
0.11
0.13
0.13
0.13
0.13
0.14
0.16
0.17
3.99%
7.45%
—
0.24
Dividend per shILS
0.20
0.22
0.24
0.23
0.22
0.24
0.27
0.28
0.28
0.26
0.17
3.20%
2.82%
—
7.53
Div yield (avg)%
21.78
23.01
24.87
26.76
27.54
27.47
30.13
27.92
29.29
30.69
11.64
29.29
27.51
46
26.53
Payout ratio%
23.37
21.52
23.86
23.01
23.33
21.71
24.17
26.27
27.48
28.71
28.40
26.27
23.62
46
121.3
Shares (diluted)M
204.6
213.8
251.9
274.3
330.1
383.3
385.6
443.5
486.2
531.7
117.3
10.01%
9.72%
55
18.54
Buyback yield%
11.47
12.84
9.85
7.76
8.13
9.61
8.74
5.83
6.94
6.83
19.15
6.94
8.43
84
1.001
D/E ratiox
0.724
0.781
0.725
0.691
0.780
0.872
0.958
1.062
1.227
1.330
1.597
1.062
0.826
23
18.74
Enterprise valueILS M
24.20
23.36
26.49
29.50
29.72
30.17
31.17
29.25
28.11
27.04
33.81
(1.87%)
1.27%
60
6.421
LT debtILS M
28.98
30.44
30.02
30.42
33.36
31.08
34.17
38.72
42.38
44.00
8.532
5.69%
3.28%
57
Revenue
ILS 67.48M
1.89%
1.00×
Cost of revenue
ILS 47.23M
1.89%
1.00×
Operating expenses
ILS 13.82M
2.09%
1.02×
Property and equipment
16.53%
Cash and investments
15.91%
Spread over hurdle
56.06%