1.051
RevenueILS M
16.16
16.48
17.19
17.77
18.11
18.98
19.45
19.47
20.19
21.10
1.139
3.11%
2.94%
66
5.85
Revenue growth%
27.61
25.98
23.27
25.05
22.71
23.03
20.82
21.95
21.48
19.22
10.66
21.48
22.87
39
19.89
Gross margin%
35.79
37.99
35.51
37.57
36.89
39.41
37.87
38.52
37.19
37.03
8.33
37.87
37.38
72
18.15
Operating margin%
14.12
15.53
16.55
19.46
18.52
17.36
14.57
16.98
16.29
17.32
28.90
16.98
16.76
13
2.76
Net margin%
33.20
30.23
30.41
28.51
29.97
27.99
27.24
28.34
27.94
29.22
2.73
27.99
28.87
43
6.940
P/E ratio (avg)x
8.208
8.829
7.951
8.738
8.928
8.829
9.301
9.316
9.586
10.45
33.81
9.316
8.878
83
20.66
EV/EBITx
29.78
28.59
27.29
27.92
28.32
27.52
26.06
25.40
28.13
28.74
16.16
27.52
28.02
86
11.71
FCF yield (avg)%
15.42
16.68
19.49
21.27
18.91
16.59
17.19
14.20
13.09
11.51
11.47
14.20
16.64
40
27.20
FCF margin%
12.69
12.61
13.77
15.70
15.67
13.95
16.34
16.76
19.31
21.32
20.73
16.76
15.68
92
0.737
FCF / Net incomex
0.934
1.024
1.092
1.249
1.229
1.298
1.405
1.655
1.926
1.872
0.433
1.655
1.273
57
7.49
ROIC%
8.80
9.39
11.32
13.07
10.13
12.45
11.43
11.16
11.60
13.03
8.73
11.60
11.38
23
8.14
Return on equity%
1.11
0.89
3.18
5.50
6.78
7.52
4.76
7.41
10.04
9.34
6.29
7.52
6.14
27
8.48
Return on assets%
8.54
11.18
8.84
11.32
8.75
10.98
8.70
6.84
6.60
6.66
12.78
6.84
8.73
9
0.04
EPSILS
0.27
0.28
0.31
0.29
0.30
0.28
0.30
0.30
0.29
0.32
0.05
1.75%
2.59%
—
22.19
EPS growth%
14.95
12.33
9.45
8.64
6.51
8.24
7.04
8.43
5.91
6.69
2.66
7.04
8.33
85
0.14
Bookvalue per shILS
0.16
0.18
0.19
0.22
0.24
0.25
0.24
0.25
0.24
0.24
0.27
0.66%
5.12%
—
0.12
FCF per shareILS
0.20
0.21
0.20
0.22
0.25
0.27
0.25
0.28
0.31
0.31
0.17
4.47%
5.73%
—
0.32
Dividend per shILS
0.17
0.19
0.18
0.21
0.24
0.25
0.28
0.32
0.32
0.36
0.29
8.63%
8.24%
—
16.17
Div yield (avg)%
16.25
14.36
13.38
15.79
17.19
18.48
16.43
15.53
12.91
10.55
27.93
15.53
15.66
39
28.33
Payout ratio%
17.93
16.63
18.74
18.40
17.69
18.39
19.33
17.70
18.11
19.20
8.96
18.39
18.25
95
52.00
Shares (diluted)M
69.08
69.49
78.16
84.59
98.51
111.3
113.7
115.1
130.1
139.1
52.30
7.15%
7.98%
77
15.35
Buyback yield%
27.89
28.02
29.68
31.79
32.43
32.42
34.91
35.68
38.67
38.52
24.29
35.68
32.43
68
1.233
D/E ratiox
1.300
1.343
1.537
1.710
1.803
2.106
2.395
2.652
2.583
2.867
0.127
2.583
1.954
22
3.233
Enterprise valueILS M
13.47
14.90
17.24
19.42
21.14
23.96
27.50
27.12
29.45
30.53
12.72
7.63%
8.48%
54
21.98
LT debtILS M
13.37
14.13
15.10
13.19
12.52
11.97
12.14
11.07
11.75
12.33
21.36
(0.30%)
(0.73%)
65
Revenue
ILS 21.10M
2.94%
1.00×
Cost of revenue
ILS 14.10M
2.88%
0.99×
Operating expenses
ILS 4.034M
2.98%
1.00×
Cash and investments
17.35%
Goodwill & intangibles
16.35%
Spread over hurdle
24.30%