12.55
RevenueILS M
9.284
9.542
9.795
9.947
9.759
9.913
9.777
9.934
9.997
9.912
13.79
0.31%
0.57%
89
5.98
Revenue growth%
8.46
10.65
11.47
13.15
12.24
14.22
16.41
14.73
14.84
13.87
27.17
14.73
13.51
26
8.56
Gross margin%
26.24
27.97
25.41
23.89
26.10
28.01
27.44
24.75
25.37
27.46
10.98
27.44
26.17
85
16.62
Operating margin%
15.43
16.03
14.45
15.59
16.97
14.51
13.75
13.09
15.31
13.45
8.29
13.75
14.91
22
15.35
Net margin%
25.45
23.17
22.30
19.61
17.35
20.21
19.09
20.62
18.24
18.60
16.31
19.09
19.91
79
13.08
P/E ratio (avg)x
28.31
24.67
26.21
25.53
24.92
21.85
20.12
21.86
23.19
23.13
20.64
21.86
23.93
90
32.28
EV/EBITx
23.27
25.42
24.36
22.42
19.49
19.11
20.76
18.19
17.89
15.56
23.99
18.19
20.13
75
10.16
FCF yield (avg)%
23.01
24.84
27.59
26.85
23.87
26.63
27.30
26.18
28.16
27.20
20.71
27.20
26.74
30
27.37
FCF margin%
21.25
18.63
19.01
19.32
16.92
18.90
18.30
18.57
19.98
22.53
21.98
18.90
18.96
9
1.091
FCF / Net incomex
2.452
2.782
2.906
3.389
3.387
3.630
3.611
3.947
4.220
4.926
0.308
3.947
3.500
56
4.11
ROIC%
6.32
3.95
5.96
4.95
4.20
4.82
4.25
6.79
7.48
5.34
9.67
5.34
5.15
46
17.85
Return on equity%
30.43
32.26
34.67
34.76
37.28
38.90
38.76
38.70
40.18
39.24
28.98
38.90
37.99
53
26.51
Return on assets%
27.82
25.75
28.61
28.66
27.43
25.63
24.75
22.03
22.93
23.38
23.12
23.38
25.69
79
0.03
EPSILS
—
—
—
—
—
—
—
—
—
—
0.03
(6.88%)
(4.26%)
—
22.54
EPS growth%
7.77
9.13
9.21
7.87
9.87
11.49
12.60
11.27
9.29
10.89
19.63
11.27
9.58
67
—
Bookvalue per shILS
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
8.71%
8.03%
—
0.02
FCF per shareILS
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.06
0.02
11.17%
12.19%
—
0.02
Dividend per shILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
(0.23%)
0.99%
—
3.95
Div yield (avg)%
17.36
14.43
17.34
16.25
14.33
13.57
12.55
13.77
15.79
15.54
12.85
13.77
14.98
15
17.96
Payout ratio%
27.28
25.08
24.70
23.74
25.42
27.82
26.40
26.48
24.57
26.23
21.74
26.40
25.83
45
276.4
Shares (diluted)M
465.3
526.8
537.0
604.7
633.8
758.9
748.8
888.2
891.1
945.4
276.0
8.32%
8.91%
71
27.46
Buyback yield%
24.90
23.51
22.91
24.01
25.76
23.35
24.40
23.49
20.77
23.03
9.09
23.35
23.50
38
0.779
D/E ratiox
0.381
0.431
0.449
0.531
0.581
0.650
0.695
0.772
0.805
0.946
1.285
0.772
0.616
77
7.882
Enterprise valueILS M
7.889
8.133
8.475
8.387
7.437
7.390
7.050
7.683
8.575
9.050
1.142
4.00%
0.32%
71
6.938
LT debtILS M
18.14
18.21
21.60
24.91
28.88
33.56
32.20
37.46
38.53
38.33
3.880
5.82%
8.75%
64
Revenue
ILS 9.912M
0.57%
1.00×
Cost of revenue
ILS 6.441M
0.64%
1.01×
Operating expenses
ILS 1.984M
0.65%
1.01×
Cash and investments
14.71%
Spread over hurdle
11.90%