27.29
RevenueILS M
37.35
38.33
40.26
41.97
43.30
45.36
46.47
47.53
49.02
51.04
30.03
3.35%
3.68%
71
23.73
Revenue growth%
19.44
22.30
24.68
22.04
19.45
18.45
18.96
17.94
15.09
12.37
9.50
17.94
19.20
45
22.66
Gross margin%
20.81
23.62
25.58
27.67
30.60
30.49
30.90
30.49
32.41
33.75
26.00
30.90
30.49
27
3.77
Operating margin%
10.13
10.74
12.30
15.21
17.35
18.10
18.69
17.21
19.19
17.87
26.76
18.10
17.28
13
6.80
Net margin%
1.86
4.58
6.56
5.82
7.35
5.46
7.56
10.12
10.13
10.94
20.41
10.12
6.95
24
12.30
P/E ratio (avg)x
13.46
14.91
14.89
16.13
17.85
19.42
19.70
19.97
21.51
20.93
35.80
19.97
18.63
66
9.934
EV/EBITx
12.50
13.69
14.32
12.52
13.82
12.45
11.05
10.08
10.74
11.32
15.80
11.05
12.48
76
7.41
FCF yield (avg)%
4.16
4.13
6.49
6.29
3.92
3.14
4.56
7.11
8.62
6.00
17.19
6.00
5.28
35
22.02
FCF margin%
5.99
8.61
6.34
4.89
7.67
8.84
8.68
8.80
8.61
10.96
7.86
8.80
8.61
62
0.282
FCF / Net incomex
1.682
1.683
1.469
1.612
1.508
1.447
1.388
1.360
1.346
1.228
0.161
1.360
1.458
52
7.14
ROIC%
21.24
19.44
19.52
17.32
15.81
18.52
18.72
19.89
21.59
20.66
10.10
19.89
19.48
6
25.90
Return on equity%
19.46
21.53
23.88
20.91
18.22
16.13
19.11
17.51
18.07
16.02
22.17
17.51
18.67
6
2.41
Return on assets%
18.64
18.07
16.13
15.00
13.95
11.13
13.94
14.39
16.96
14.36
26.60
14.36
14.69
70
0.19
EPSILS
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.21
(0.03%)
2.46%
—
9.66
EPS growth%
20.34
18.64
20.46
23.32
20.53
21.48
24.36
24.55
23.32
25.57
17.31
24.36
22.40
77
0.11
Bookvalue per shILS
0.16
0.16
0.17
0.19
0.18
0.20
0.22
0.25
0.23
0.26
0.06
7.68%
6.09%
—
0.16
FCF per shareILS
0.15
0.17
0.18
0.19
0.20
0.23
0.22
0.24
0.28
0.31
0.08
9.54%
9.64%
—
0.11
Dividend per shILS
0.17
0.16
0.16
0.16
0.16
0.16
0.15
0.16
0.18
0.20
0.05
4.54%
1.78%
—
21.18
Div yield (avg)%
1.50
3.39
6.38
9.19
9.50
9.97
7.14
7.04
8.84
7.56
4.37
7.56
7.35
75
24.60
Payout ratio%
15.78
17.88
18.43
17.46
15.35
14.00
16.10
16.61
14.02
11.53
3.85
14.02
15.94
24
42.49
Shares (diluted)M
48.10
49.58
46.87
46.97
44.09
46.99
49.20
47.39
45.31
43.97
42.83
(0.05%)
(0.57%)
55
25.02
Buyback yield%
10.55
12.19
10.56
7.59
10.58
8.23
9.11
8.43
9.06
9.05
18.45
9.05
9.09
95
1.417
D/E ratiox
1.715
1.865
2.038
2.132
2.006
2.245
2.207
2.179
2.070
2.317
1.684
2.207
2.101
84
23.53
Enterprise valueILS M
62.97
61.77
68.56
66.02
71.98
83.19
84.25
96.89
102.5
112.9
3.005
9.41%
6.58%
78
16.07
LT debtILS M
33.13
38.58
40.92
48.18
57.34
59.68
57.95
59.22
68.44
66.67
3.769
3.06%
8.62%
68
Revenue
ILS 51.04M
3.68%
1.00×
Cost of revenue
ILS 35.73M
3.68%
1.00×
Operating expenses
ILS 9.459M
3.88%
1.02×
Cash and investments
19.43%
Property and equipment
18.34%
Spread over hurdle
(2.49%)