75.64
RevenueILS M
53.13
57.44
61.42
64.58
67.81
73.11
77.37
83.33
88.54
95.05
84.46
6.99%
6.43%
92
27.59
Revenue growth%
19.87
21.75
23.53
26.30
28.86
30.98
29.84
28.09
27.18
29.41
4.59
29.41
27.63
26
17.65
Gross margin%
23.66
26.13
26.93
27.58
27.84
29.90
27.46
27.79
26.80
25.97
27.91
27.46
27.19
40
25.00
Operating margin%
15.75
17.22
14.80
13.05
15.72
15.88
17.89
20.04
18.63
16.51
3.87
17.89
16.19
76
21.93
Net margin%
13.15
11.94
9.73
10.05
7.28
6.87
9.79
12.56
14.90
12.97
9.89
12.56
10.99
78
33.19
P/E ratio (avg)x
8.822
8.369
9.435
9.320
10.66
11.34
10.74
12.07
13.74
15.46
36.60
12.07
10.70
33
34.30
EV/EBITx
51.54
47.88
53.05
56.60
52.27
59.64
65.26
63.18
58.52
61.99
10.72
61.99
57.56
10
10.97
FCF yield (avg)%
9.79
7.58
10.38
7.50
6.03
3.61
1.57
1.87
0.84
2.74
24.72
1.87
4.82
41
21.94
FCF margin%
18.57
16.77
15.30
17.14
16.15
18.75
19.95
17.62
15.17
14.07
17.49
17.62
16.96
13
1.325
FCF / Net incomex
0.894
0.878
0.861
0.970
0.992
0.956
0.940
1.088
1.269
1.425
0.550
1.088
0.963
12
10.43
ROIC%
18.96
17.68
15.31
18.30
18.89
19.45
16.71
17.09
19.80
20.87
18.50
19.45
18.59
74
19.22
Return on equity%
18.57
21.45
20.61
22.96
20.59
21.26
18.74
19.11
19.86
18.59
9.39
19.11
20.22
79
29.25
Return on assets%
7.13
4.84
3.40
2.59
1.22
0.40
1.79
3.75
5.80
6.89
2.59
3.75
3.57
40
0.02
EPSILS
0.05
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.02
3.00%
—
—
3.67
EPS growth%
22.49
25.36
25.60
25.73
25.00
23.51
23.94
26.92
27.61
26.64
6.43
26.64
25.48
63
0.04
Bookvalue per shILS
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.02
7.12%
7.07%
—
0.02
FCF per shareILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.01%)
(3.20%)
—
0.01
Dividend per shILS
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
(9.46%)
(9.65%)
—
16.01
Div yield (avg)%
18.85
16.95
15.84
17.60
19.63
21.15
22.92
21.96
21.67
21.54
22.91
21.67
20.39
47
21.74
Payout ratio%
5.27
6.63
3.94
4.36
2.28
3.99
2.04
0.40
0.40
2.69
6.60
2.04
3.32
52
496.8
Shares (diluted)M
347.7
308.2
327.7
310.3
285.5
311.2
265.3
281.3
293.8
319.0
492.5
2.24%
(0.29%)
7
19.10
Buyback yield%
25.67
26.23
23.35
23.38
26.06
27.15
30.14
28.04
26.65
27.53
5.89
27.53
26.44
91
0.176
D/E ratiox
0.296
0.281
0.288
0.291
0.310
0.269
0.263
0.245
0.271
0.241
0.337
0.263
0.276
61
79.61
Enterprise valueILS M
19.58
18.84
20.27
21.57
22.11
21.92
25.32
25.53
29.08
28.73
8.448
5.38%
3.98%
55
16.75
LT debtILS M
9.198
8.323
7.340
6.726
6.251
6.378
5.780
6.088
5.977
5.889
20.31
(1.19%)
(4.03%)
30
Revenue
ILS 95.05M
6.43%
1.00×
Cost of revenue
ILS 63.80M
6.55%
1.01×
Operating expenses
ILS 19.46M
6.98%
1.05×
Property and equipment
15.07%
Cash and investments
15.03%
Spread over hurdle
12.57%