17.89
RevenueILS M
11.13
12.02
12.69
13.62
14.87
15.63
16.43
17.64
18.63
20.31
19.49
6.44%
6.99%
53
26.71
Revenue growth%
27.03
28.79
26.79
26.86
25.41
26.18
24.93
25.74
27.32
29.98
6.83
26.18
26.83
20
3.07
Gross margin%
13.34
15.03
13.80
13.08
13.95
15.01
17.99
20.02
18.96
21.35
20.98
18.96
15.02
19
11.73
Operating margin%
11.44
10.72
9.06
7.09
9.58
12.39
12.09
9.28
9.40
7.68
5.38
9.40
9.49
7
8.32
Net margin%
8.90
7.92
6.34
8.06
9.69
7.07
7.34
8.99
11.59
9.94
28.62
8.99
8.48
40
36.16
P/E ratio (avg)x
26.10
22.95
21.49
21.43
21.40
18.97
16.49
15.92
15.34
14.52
14.43
15.92
20.19
90
34.61
EV/EBITx
24.93
26.30
28.18
28.57
29.94
27.37
24.87
25.74
22.43
21.51
34.42
24.87
26.02
29
12.09
FCF yield (avg)%
25.89
27.55
27.59
25.33
23.23
21.87
20.53
19.70
18.33
19.02
2.49
19.70
22.55
16
21.86
FCF margin%
29.18
28.17
30.94
32.48
29.60
27.54
25.25
24.73
23.51
25.40
12.43
25.25
27.86
56
0.793
FCF / Net incomex
1.993
2.381
2.417
2.347
2.797
3.173
3.666
4.209
4.447
5.193
0.666
4.209
2.985
35
12.33
ROIC%
23.38
22.26
20.35
18.06
20.10
21.08
23.18
24.98
26.08
25.54
6.48
24.98
22.72
5
25.31
Return on equity%
29.19
26.55
26.56
29.20
26.68
25.29
24.69
27.40
27.51
29.14
15.78
27.40
27.04
49
16.96
Return on assets%
30.79
30.73
29.40
32.33
34.67
33.03
31.41
33.07
33.38
33.52
12.48
33.07
32.68
55
0.65
EPSILS
0.60
0.70
0.73
0.82
0.88
0.93
0.98
1.11
1.29
1.33
0.72
8.71%
9.41%
—
27.53
EPS growth%
32.43
31.04
30.79
33.61
33.33
30.41
28.82
28.78
30.80
32.53
12.71
30.41
30.92
19
0.96
Bookvalue per shILS
1.34
1.61
1.69
1.76
1.89
2.01
2.00
2.02
2.42
2.79
0.67
8.11%
9.45%
—
1.19
FCF per shareILS
0.24
0.24
0.25
0.28
0.31
0.32
0.33
0.33
0.34
0.30
0.57
(0.30%)
2.56%
—
0.36
Dividend per shILS
0.57
0.67
0.74
0.72
0.81
0.86
0.91
0.96
1.07
1.23
0.76
8.58%
9.54%
—
7.10
Div yield (avg)%
18.85
18.12
17.15
17.92
17.67
20.42
19.28
20.08
21.10
21.97
4.19
20.42
19.06
11
17.36
Payout ratio%
19.22
17.82
15.32
14.75
15.55
18.27
16.67
17.68
19.20
16.56
29.79
17.68
17.18
7
15.37
Shares (diluted)M
13.42
14.01
13.50
11.80
10.72
9.371
9.624
9.587
9.921
10.90
15.21
0.33%
(3.39%)
65
7.68
Buyback yield%
13.96
12.93
10.57
11.39
12.57
10.71
9.61
11.84
11.10
9.87
27.89
10.71
11.24
16
1.360
D/E ratiox
1.609
1.872
1.988
2.006
2.053
1.968
2.057
2.203
2.544
2.943
0.557
2.203
2.029
68
10.42
Enterprise valueILS M
22.97
24.66
25.50
27.23
31.83
36.93
44.40
43.28
44.66
50.44
7.589
9.65%
8.74%
21
1.069
LT debtILS M
2.338
2.553
2.654
2.734
2.711
2.656
2.988
2.962
2.976
3.471
14.76
5.07%
4.37%
27
Revenue
ILS 20.31M
6.99%
1.00×
Cost of revenue
ILS 10.82M
6.93%
0.99×
Operating expenses
ILS 4.814M
7.08%
1.01×
Cash and investments
20.38%
Property and equipment
20.03%
Spread over hurdle
16.81%