14.99
RevenueILS M
18.57
19.79
20.42
21.70
23.03
23.72
25.16
25.83
26.84
28.43
15.75
4.30%
4.93%
49
12.42
Revenue growth%
19.09
19.31
19.81
20.69
19.43
21.03
22.91
23.46
24.11
23.21
9.23
23.21
20.86
50
29.62
Gross margin%
22.71
23.56
23.35
21.86
19.37
22.01
24.86
25.25
23.33
21.08
25.18
23.33
23.02
57
11.13
Operating margin%
3.31
0.75
2.54
2.35
3.91
5.15
6.53
3.95
4.73
6.24
10.71
5.15
3.93
69
29.43
Net margin%
2.16
3.20
2.44
4.27
5.24
3.95
3.87
1.51
3.39
3.61
26.85
3.61
3.50
24
11.24
P/E ratio (avg)x
31.16
27.95
28.26
26.98
29.36
30.30
26.47
25.51
25.66
26.67
27.79
26.47
27.46
43
19.37
EV/EBITx
28.20
26.29
25.45
27.73
28.91
27.88
28.45
27.07
23.76
23.95
15.78
27.07
27.40
12
21.37
FCF yield (avg)%
17.00
17.13
18.40
20.53
18.59
15.74
13.88
11.53
8.71
9.25
18.87
11.53
16.37
45
17.76
FCF margin%
6.61
7.49
7.15
4.41
4.42
3.92
4.94
4.05
5.32
3.22
2.72
4.05
4.68
48
1.115
FCF / Net incomex
1.133
1.246
1.162
1.292
1.329
1.419
1.465
1.491
1.682
1.804
1.236
1.491
1.374
90
18.56
ROIC%
8.09
6.92
8.54
10.90
11.44
11.05
9.94
11.42
13.28
14.70
29.64
11.42
10.97
84
10.44
Return on equity%
17.23
19.55
18.36
17.94
15.75
17.88
19.86
22.57
20.88
20.66
6.36
20.66
18.95
30
6.13
Return on assets%
15.96
16.77
15.61
17.77
20.76
17.92
20.28
20.42
18.25
18.17
13.57
18.25
18.05
12
0.01
EPSILS
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
8.87%
9.67%
—
21.88
EPS growth%
23.23
24.11
25.42
23.32
22.09
23.94
25.93
27.37
29.27
30.95
13.43
27.37
24.77
44
0.01
Bookvalue per shILS
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.06
—
13.35%
10.74%
—
0.01
FCF per shareILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.79%)
(2.37%)
—
—
Dividend per shILS
—
—
—
—
—
—
—
—
—
—
0.01
(4.83%)
(6.64%)
—
7.34
Div yield (avg)%
7.82
8.76
11.44
9.31
6.66
6.21
8.60
9.93
11.78
9.86
16.41
9.86
9.03
50
17.77
Payout ratio%
25.93
28.29
27.73
29.07
26.15
24.61
23.91
23.41
23.75
24.92
17.33
23.91
25.42
84
1.191
Shares (diluted)B
1.196
1.336
1.326
1.360
1.381
1.286
1.427
1.415
1.458
1.333
1.192
(0.71%)
1.44%
35
2.03
Buyback yield%
2.68
3.74
1.30
0.40
0.40
0.40
0.40
3.12
4.60
3.10
3.53
3.10
1.99
79
0.440
D/E ratiox
0.393
0.353
0.371
0.348
0.373
0.390
0.374
0.398
0.363
0.373
0.374
0.374
0.373
89
25.42
Enterprise valueILS M
5.047
5.141
5.377
5.924
5.680
5.533
5.413
5.568
5.729
5.293
17.11
(1.40%)
1.16%
41
2.708
LT debtILS M
3.027
3.275
3.738
4.319
4.604
5.345
5.517
5.473
5.587
6.706
8.119
7.81%
8.84%
28
Revenue
ILS 28.43M
4.93%
1.00×
Cost of revenue
ILS 15.34M
4.99%
1.01×
Operating expenses
ILS 5.393M
5.40%
1.05×
Property and equipment
16.94%
Spread over hurdle
75.91%