0.063
RevenueILS B
1.036
1.050
1.082
1.086
1.108
1.165
1.212
1.239
1.247
1.254
0.065
2.51%
2.36%
61
5.86
Revenue growth%
9.39
6.82
5.80
8.32
9.53
10.65
9.53
6.68
8.26
9.61
2.22
9.53
8.86
74
9.76
Gross margin%
28.26
29.28
26.91
24.66
24.91
23.52
21.66
24.07
24.93
25.74
26.13
24.07
24.92
79
8.34
Operating margin%
4.76
4.84
3.76
2.88
3.16
5.28
3.60
0.73
2.29
5.18
27.60
3.60
3.68
39
26.78
Net margin%
18.25
17.83
19.69
18.87
16.36
16.99
17.03
18.10
19.13
18.00
21.81
18.00
18.05
89
28.38
P/E ratio (avg)x
5.583
6.100
5.379
4.800
5.082
4.636
4.886
5.290
5.718
5.250
15.16
5.250
5.270
71
32.66
EV/EBITx
21.34
21.12
20.00
19.22
21.08
20.06
21.69
20.80
21.25
19.66
6.976
20.80
20.94
34
4.44
FCF yield (avg)%
30.13
27.32
27.29
26.96
28.31
30.87
32.42
34.48
31.98
33.53
16.40
32.42
30.50
48
29.69
FCF margin%
32.43
33.36
35.99
38.20
39.54
37.16
36.95
38.03
35.21
36.62
6.56
36.95
36.78
13
0.331
FCF / Net incomex
0.228
0.210
0.227
0.217
0.188
0.199
0.196
0.213
0.186
0.170
0.605
0.196
0.205
47
14.06
ROIC%
8.19
9.35
10.84
9.26
7.52
4.67
4.31
3.15
5.32
5.89
6.54
4.67
6.70
49
12.99
Return on equity%
30.60
27.68
27.11
27.47
26.31
23.79
26.12
28.58
31.48
33.70
15.41
28.58
27.58
31
20.08
Return on assets%
11.35
10.67
9.16
11.77
14.17
14.83
14.83
13.76
10.83
13.56
4.12
13.76
12.67
78
0.18
EPSILS
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.19
3.16%
6.42%
—
26.32
EPS growth%
13.44
13.24
15.68
15.45
16.13
14.40
11.75
14.39
11.83
12.48
20.09
12.48
13.91
53
0.18
Bookvalue per shILS
0.13
0.13
0.14
0.15
0.17
0.21
0.22
0.24
0.25
0.28
0.20
10.57%
8.48%
—
0.23
FCF per shareILS
0.21
0.23
0.24
0.24
0.26
0.28
0.28
0.27
0.27
0.28
0.10
1.93%
3.78%
—
0.05
Dividend per shILS
0.09
0.09
0.10
0.09
0.10
0.10
0.11
0.12
0.12
0.12
0.24
3.23%
3.22%
—
2.74
Div yield (avg)%
0.40
0.40
0.40
3.19
2.11
1.14
0.40
3.29
1.28
1.76
26.64
1.28
1.21
79
15.47
Payout ratio%
35.41
34.41
32.45
31.91
29.67
27.49
27.78
27.86
30.44
31.68
25.82
27.86
31.06
38
2.132
Shares (diluted)B
2.552
2.391
2.435
2.212
1.965
1.895
1.998
2.061
1.976
1.898
2.187
(0.68%)
(3.25%)
47
21.73
Buyback yield%
9.87
11.43
9.49
11.10
13.46
16.33
14.36
11.67
9.22
8.31
19.20
11.67
11.26
54
1.798
D/E ratiox
2.777
2.678
2.579
2.693
3.209
3.199
3.322
3.651
4.141
4.180
1.308
3.651
3.204
75
772.0
Enterprise valueILS M
109.4
103.2
97.61
93.84
95.08
94.75
107.1
108.2
105.0
111.0
587.7
3.15%
0.31%
18
0.709
LT debtILS B
1.080
1.140
1.147
1.091
1.089
1.013
1.001
1.010
1.089
1.238
0.661
2.59%
2.47%
49
Revenue
ILS 1.254B
2.36%
1.00×
Cost of revenue
ILS 820.5M
2.20%
0.98×
Operating expenses
ILS 232.4M
3.20%
1.09×
Goodwill & intangibles
21.80%
Property and equipment
15.42%
Cash and investments
14.85%
Spread over hurdle
(4.07%)