10.85
RevenueILS M
12.47
13.32
14.63
15.43
16.62
17.88
19.09
20.59
22.36
23.54
11.21
7.22%
7.24%
87
28.37
Revenue growth%
26.90
24.45
25.78
23.90
21.85
19.60
20.59
19.25
20.07
17.58
2.13
19.60
21.22
60
9.00
Gross margin%
16.85
14.51
14.44
15.45
16.15
14.13
13.13
10.19
8.32
8.46
12.53
10.19
14.29
19
27.86
Operating margin%
4.96
3.64
6.52
4.66
5.60
2.82
0.76
2.12
0.40
1.70
18.68
1.70
3.23
92
28.51
Net margin%
30.62
31.80
32.56
33.73
36.65
36.33
33.97
31.96
31.12
32.01
11.62
32.01
32.28
94
23.48
P/E ratio (avg)x
18.82
17.92
18.61
20.66
20.93
19.65
21.08
20.65
19.43
20.64
16.47
20.64
20.14
41
26.52
EV/EBITx
6.197
5.723
6.265
6.893
6.834
7.764
7.395
7.920
8.123
7.598
18.39
7.764
7.144
44
20.07
FCF yield (avg)%
19.76
19.08
18.11
15.33
13.41
12.86
11.54
13.20
15.81
16.44
28.36
13.20
15.57
94
4.78
FCF margin%
17.26
15.31
12.60
11.11
9.60
11.51
9.10
8.54
10.85
8.01
3.13
9.10
10.98
95
0.193
FCF / Net incomex
1.323
1.462
1.432
1.638
1.614
1.619
1.546
1.563
1.487
1.404
1.363
1.546
1.516
23
23.63
ROIC%
14.95
17.85
17.89
20.38
20.56
19.55
21.30
21.91
21.61
19.75
8.73
21.30
20.07
25
13.05
Return on equity%
24.50
26.58
27.26
26.20
28.34
29.01
31.60
32.80
34.25
34.78
18.43
32.80
28.68
25
8.13
Return on assets%
22.51
21.18
23.28
21.38
21.70
20.24
18.98
17.19
14.90
14.71
3.22
17.19
20.71
19
0.05
EPSILS
0.15
0.16
0.16
0.16
0.18
0.18
0.20
0.22
0.23
0.24
0.05
5.97%
5.38%
—
2.97
EPS growth%
18.11
17.35
17.23
18.41
19.32
20.32
17.53
18.46
16.53
17.02
24.26
17.53
17.82
94
0.21
Bookvalue per shILS
0.33
0.34
0.38
0.38
0.40
0.47
0.52
0.52
0.56
0.65
0.06
10.02%
6.49%
—
0.09
FCF per shareILS
0.11
0.10
0.10
0.11
0.10
0.10
0.09
0.09
0.08
0.08
0.06
(4.65%)
(2.36%)
—
0.10
Dividend per shILS
0.20
0.21
0.18
0.19
0.20
0.18
0.17
0.15
0.15
0.15
0.25
(5.12%)
(2.54%)
—
22.77
Div yield (avg)%
9.57
7.46
6.66
4.44
2.78
0.40
0.40
1.04
1.06
1.28
5.15
1.04
2.03
48
26.95
Payout ratio%
27.82
26.16
23.43
23.92
21.46
22.30
20.96
23.09
25.28
23.01
18.37
23.01
23.26
13
68.56
Shares (diluted)M
132.2
129.0
151.8
164.8
180.6
180.6
179.4
185.4
188.9
226.7
68.13
4.64%
7.26%
73
8.97
Buyback yield%
16.74
14.33
11.86
11.91
14.87
12.10
13.11
12.07
13.05
10.13
21.07
12.10
12.58
73
0.786
D/E ratiox
0.581
0.539
0.532
0.514
0.475
0.516
0.481
0.514
0.479
0.512
0.753
0.512
0.514
7
2.993
Enterprise valueILS M
14.67
14.34
13.16
12.14
11.91
13.03
13.93
12.79
11.75
11.57
10.78
(0.57%)
(2.97%)
8
14.59
LT debtILS M
24.29
29.44
29.65
30.30
30.90
31.60
35.78
40.55
48.23
50.67
7.261
10.40%
8.89%
15
Revenue
ILS 23.54M
7.24%
1.00×
Cost of revenue
ILS 13.22M
6.92%
0.97×
Operating expenses
ILS 5.746M
7.56%
1.03×
Property and equipment
20.90%
Spread over hurdle
(1.28%)