3.287
RevenueILS M
4.214
4.478
4.871
5.176
5.566
6.140
6.696
7.301
7.973
8.493
3.575
8.82%
8.16%
62
2.25
Revenue growth%
30.62
33.14
32.64
31.83
31.89
30.57
30.03
32.62
30.02
28.88
25.06
30.03
31.22
29
25.78
Gross margin%
3.72
3.54
4.90
3.14
3.77
5.90
8.40
9.22
6.50
9.13
16.84
8.40
5.40
27
20.56
Operating margin%
3.01
5.67
3.54
2.43
3.13
3.95
3.22
4.08
5.63
4.91
8.14
4.08
3.74
49
15.65
Net margin%
12.88
13.57
15.00
13.62
11.35
9.19
9.67
8.53
6.13
6.48
17.81
8.53
10.51
77
22.89
P/E ratio (avg)x
34.65
38.15
44.42
48.88
57.74
69.13
75.13
80.54
83.62
81.71
13.80
80.54
63.43
20
18.26
EV/EBITx
26.03
29.68
31.44
30.66
30.49
33.48
33.77
37.34
38.43
41.63
17.82
37.34
32.46
42
26.02
FCF yield (avg)%
26.35
25.05
27.59
26.60
27.61
24.74
24.34
21.75
24.28
21.97
17.05
24.28
24.90
22
6.19
FCF margin%
16.32
15.71
13.53
12.53
9.96
8.43
8.46
7.69
7.94
9.53
23.73
8.43
9.75
57
1.575
FCF / Net incomex
0.492
0.479
0.519
0.596
0.598
0.675
0.741
0.715
0.691
0.703
0.917
0.703
0.637
51
28.19
ROIC%
17.03
14.59
13.98
11.35
10.89
11.57
9.94
7.97
10.16
11.74
8.39
10.16
11.46
76
26.19
Return on equity%
19.39
22.07
20.68
21.93
19.44
16.82
17.49
15.42
13.19
13.23
22.42
15.42
18.44
62
14.43
Return on assets%
19.23
17.75
16.28
16.65
16.25
14.70
13.67
12.80
11.82
13.25
4.07
13.25
15.48
12
0.05
EPSILS
0.04
0.04
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
4.79%
3.40%
—
22.41
EPS growth%
6.48
7.27
7.92
5.70
3.39
4.54
7.40
10.02
10.24
9.33
18.26
9.33
7.34
73
0.08
Bookvalue per shILS
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.10
1.25%
1.82%
—
0.15
FCF per shareILS
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.12
0.14
10.62%
10.16%
—
0.12
Dividend per shILS
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.15
8.91%
5.08%
—
7.28
Div yield (avg)%
21.08
23.99
25.40
25.60
28.35
27.54
27.30
29.50
31.59
34.30
15.53
29.50
27.42
21
17.51
Payout ratio%
9.56
11.37
13.30
11.81
14.60
12.74
13.41
11.66
10.86
10.42
23.35
11.66
11.74
67
21.36
Shares (diluted)M
25.14
29.15
28.82
27.69
26.45
27.35
27.78
31.46
36.60
41.12
21.47
9.22%
6.26%
73
18.85
Buyback yield%
7.02
4.24
4.58
7.17
4.70
7.50
9.99
12.69
13.00
12.40
22.27
12.40
7.33
55
0.893
D/E ratiox
0.377
0.358
0.410
0.442
0.421
0.470
0.524
0.501
0.482
0.522
1.191
0.501
0.456
83
3.132
Enterprise valueILS M
6.826
6.425
5.962
6.365
5.832
6.062
5.771
6.503
7.080
6.749
5.930
2.97%
0.58%
22
6.545
LT debtILS M
4.389
4.695
4.426
4.453
4.985
5.303
5.755
5.694
5.388
5.430
1.973
1.73%
3.05%
76
Revenue
ILS 8.493M
8.16%
1.00×
Cost of revenue
ILS 4.330M
8.38%
1.02×
Operating expenses
ILS 1.877M
7.90%
0.98×
Property and equipment
15.75%
Spread over hurdle
12.13%