0.922
RevenueILS M
3.174
3.428
3.674
3.991
4.308
4.582
4.973
5.336
5.863
6.250
0.975
7.72%
7.99%
35
28.05
Revenue growth%
0.73
0.40
0.40
1.83
1.39
0.40
1.05
0.40
1.77
0.40
17.58
0.40
0.56
56
28.82
Gross margin%
7.60
8.55
9.62
12.55
11.19
12.35
11.34
13.86
13.05
15.88
21.35
13.05
11.84
94
28.86
Operating margin%
15.18
14.06
13.15
11.12
11.50
10.90
9.36
10.47
10.41
11.19
16.04
10.47
11.16
30
12.57
Net margin%
6.16
6.98
8.68
9.15
7.80
7.59
8.88
7.47
5.35
4.47
20.03
7.47
7.53
75
37.94
P/E ratio (avg)x
40.76
37.36
39.96
43.34
41.81
44.99
45.77
47.98
42.11
43.96
32.02
44.99
42.73
20
16.16
EV/EBITx
36.13
42.50
50.34
50.17
55.24
56.02
60.45
71.20
77.86
89.65
30.26
71.20
55.63
42
13.20
FCF yield (avg)%
3.66
3.85
4.13
6.52
8.95
11.70
12.22
12.78
14.62
16.35
11.22
12.78
10.33
45
6.36
FCF margin%
22.99
23.59
25.94
28.38
28.52
26.95
27.93
30.10
28.36
29.21
21.03
28.36
28.14
45
0.543
FCF / Net incomex
1.994
2.161
2.229
2.217
2.485
2.708
3.028
3.355
3.742
3.569
0.325
3.355
2.597
69
13.22
ROIC%
28.76
31.64
31.32
29.46
30.65
29.28
26.53
29.51
31.60
33.67
27.40
29.51
30.08
26
12.48
Return on equity%
9.67
8.99
6.94
8.40
9.56
10.37
12.99
10.50
10.92
10.52
14.18
10.52
10.02
11
4.27
Return on assets%
16.16
14.28
17.12
18.61
18.96
18.57
16.18
17.81
16.65
14.98
23.63
16.65
16.88
9
0.14
EPSILS
0.19
0.17
0.18
0.18
0.18
0.18
0.17
0.18
0.18
0.16
0.14
(2.14%)
(1.85%)
—
6.82
EPS growth%
4.17
2.30
2.07
1.43
0.90
0.83
0.40
2.86
0.41
0.40
4.26
0.41
1.16
7
0.13
Bookvalue per shILS
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.05
5.29%
6.38%
—
0.19
FCF per shareILS
0.06
0.06
0.07
0.08
0.07
0.08
0.08
0.08
0.09
0.08
0.04
2.39%
4.69%
—
0.13
Dividend per shILS
0.14
0.17
0.20
0.23
0.26
0.27
0.27
0.32
0.34
0.40
0.14
8.75%
10.43%
—
21.12
Div yield (avg)%
14.48
16.55
18.86
17.73
19.93
21.75
22.26
24.07
24.83
26.89
22.23
24.07
20.84
66
6.89
Payout ratio%
20.59
18.51
20.24
20.85
22.75
21.84
22.08
23.75
21.53
24.24
18.32
22.08
21.68
94
12.15
Shares (diluted)M
20.50
22.98
23.37
27.99
31.39
34.25
33.98
34.75
39.21
45.00
12.85
7.47%
10.02%
45
22.43
Buyback yield%
30.18
32.80
31.55
33.54
35.77
36.89
37.60
39.47
37.85
37.82
16.31
37.82
36.33
95
1.162
D/E ratiox
2.287
2.318
2.306
2.776
2.897
2.986
2.911
3.442
4.016
4.247
1.227
3.442
2.904
39
3.056
Enterprise valueILS M
1.310
1.266
1.426
1.268
1.360
1.336
1.330
1.420
1.338
1.211
4.521
(2.28%)
(1.21%)
21
2.485
LT debtILS M
0.281
0.284
0.304
0.315
0.283
0.262
0.252
0.261
0.234
0.249
0.260
(2.52%)
(2.07%)
91
Revenue
ILS 6.250M
7.99%
1.00×
Cost of revenue
ILS 3.603M
7.68%
0.97×
Operating expenses
ILS 0.729M
9.11%
1.11×