9.871
RevenueILS M
6.723
7.160
7.773
8.329
8.762
9.249
9.806
10.34
11.22
12.13
10.48
6.72%
6.64%
81
29.41
Revenue growth%
14.71
14.58
13.58
15.34
17.72
19.87
20.97
18.71
19.57
17.11
12.40
19.57
17.42
88
20.92
Gross margin%
21.94
19.96
17.83
17.73
15.28
13.74
12.71
13.03
15.16
13.65
20.82
13.65
15.22
10
21.58
Operating margin%
33.73
35.95
38.04
40.94
43.59
41.30
38.90
36.70
39.45
38.36
29.63
38.90
38.63
37
25.13
Net margin%
11.00
13.12
10.50
13.29
15.76
18.36
17.10
17.04
15.23
16.51
23.73
17.04
15.50
93
28.78
P/E ratio (avg)x
13.88
13.96
15.23
13.47
13.49
11.80
10.90
10.08
11.12
11.32
6.544
11.12
12.63
63
15.19
EV/EBITx
20.46
22.92
24.22
23.34
22.36
20.60
20.53
22.95
24.77
27.97
31.11
22.95
22.94
91
29.32
FCF yield (avg)%
2.36
0.40
0.40
3.02
3.60
0.71
0.40
0.46
0.40
0.40
24.94
0.40
0.43
68
13.45
FCF margin%
20.37
20.27
20.93
18.95
21.63
19.99
20.96
20.42
22.46
20.69
14.07
20.69
20.55
34
1.382
FCF / Net incomex
2.018
1.984
1.948
2.305
2.494
2.628
2.674
2.773
2.682
3.167
1.227
2.682
2.561
47
11.32
ROIC%
9.30
11.58
10.55
12.42
14.13
12.21
10.98
10.39
8.55
9.83
17.66
10.39
10.76
64
19.04
Return on equity%
3.88
1.06
3.68
1.38
0.40
3.39
2.05
3.25
0.40
0.40
10.15
2.05
1.72
22
7.74
Return on assets%
20.15
18.78
17.88
19.27
19.75
20.22
19.66
21.74
22.78
24.68
12.98
21.74
19.95
62
0.05
EPSILS
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.05
4.18%
8.38%
—
9.97
EPS growth%
20.80
23.22
22.40
22.40
24.30
26.42
24.73
27.57
27.76
26.56
25.64
26.56
24.51
59
0.07
Bookvalue per shILS
0.09
0.10
0.11
0.13
0.12
0.13
0.15
0.16
0.18
0.18
0.05
9.28%
7.00%
—
0.03
FCF per shareILS
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.02
2.53%
2.33%
—
0.01
Dividend per shILS
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(2.46%)
(3.81%)
—
8.89
Div yield (avg)%
23.22
21.02
20.76
19.97
22.22
22.98
23.49
26.45
27.79
29.51
4.59
26.45
23.10
59
22.60
Payout ratio%
13.53
14.92
13.28
15.75
13.57
12.80
13.82
16.58
19.36
21.87
18.65
16.58
14.37
95
45.22
Shares (diluted)M
52.67
56.89
57.52
61.86
64.41
66.01
71.08
74.67
83.63
86.69
44.48
6.12%
5.92%
86
25.10
Buyback yield%
24.81
22.54
20.36
18.77
16.94
16.13
17.43
20.28
20.20
18.26
20.71
18.26
19.48
40
1.248
D/E ratiox
0.510
0.480
0.499
0.519
0.567
0.620
0.625
0.627
0.606
0.647
0.173
0.625
0.586
94
8.481
Enterprise valueILS M
6.686
6.027
6.046
5.595
5.820
5.801
6.088
5.942
5.459
4.977
8.362
(3.08%)
(2.06%)
74
5.443
LT debtILS M
4.622
4.087
3.905
4.169
3.721
3.817
3.305
3.480
3.642
3.524
2.518
(1.08%)
(3.99%)
78
Revenue
ILS 12.13M
6.64%
1.00×
Cost of revenue
ILS 6.395M
6.85%
1.02×
Operating expenses
ILS 2.693M
6.50%
0.99×
Goodwill & intangibles
16.74%
Spread over hurdle
(3.03%)