5.014
RevenueILS M
16.65
16.83
17.42
18.35
18.86
19.46
19.76
20.31
20.59
21.53
5.540
2.68%
2.89%
24
16.25
Revenue growth%
22.95
21.62
21.62
22.25
20.82
18.27
21.24
19.98
19.50
18.21
27.91
19.50
21.03
91
18.59
Gross margin%
27.99
28.79
29.46
32.03
34.96
36.44
34.36
32.59
35.36
37.65
5.63
35.36
33.47
32
21.31
Operating margin%
18.20
16.77
16.35
18.36
20.52
18.36
17.58
18.91
17.63
18.39
8.67
18.36
18.28
57
22.95
Net margin%
29.65
29.63
30.08
31.40
33.32
34.38
31.55
34.16
32.93
30.45
11.92
32.93
31.47
46
35.09
P/E ratio (avg)x
22.71
26.61
28.85
30.49
29.61
32.16
37.24
40.55
40.73
44.68
12.78
40.55
31.33
27
29.70
EV/EBITx
28.58
29.82
25.71
23.38
21.20
23.11
20.54
19.26
20.94
20.89
7.734
20.89
22.16
32
17.85
FCF yield (avg)%
26.03
24.96
22.34
23.08
22.58
23.66
24.35
24.26
23.45
21.57
23.75
23.66
23.56
44
6.44
FCF margin%
6.77
6.50
9.24
6.53
4.39
5.96
6.68
9.63
7.44
5.06
3.71
6.68
6.61
46
1.686
FCF / Net incomex
0.586
0.688
0.782
0.786
0.835
0.938
0.941
0.977
0.992
1.131
0.214
0.977
0.886
30
28.42
ROIC%
11.29
8.56
11.41
10.99
10.92
8.41
10.09
10.27
12.06
13.22
9.74
10.27
10.95
94
12.86
Return on equity%
24.62
24.59
22.07
24.79
23.58
22.20
20.01
20.58
23.33
24.47
10.88
22.20
23.45
38
18.38
Return on assets%
25.51
24.16
26.11
26.24
24.60
22.69
22.25
21.00
23.23
20.70
23.23
22.25
23.69
30
0.04
EPSILS
0.19
0.21
0.22
0.26
0.26
0.27
0.33
0.34
0.38
0.38
0.04
7.72%
9.32%
—
29.27
EPS growth%
1.14
0.40
0.40
1.59
0.40
0.40
2.97
2.49
4.44
6.96
24.77
2.97
1.37
61
0.07
Bookvalue per shILS
0.06
0.07
0.07
0.09
0.09
0.10
0.10
0.11
0.11
0.11
0.09
4.40%
6.94%
—
0.02
FCF per shareILS
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
(1.04%)
2.04%
—
0.03
Dividend per shILS
0.08
0.08
0.09
0.10
0.10
0.10
0.10
0.11
0.12
0.12
0.08
4.14%
4.21%
—
12.92
Div yield (avg)%
5.92
3.02
4.25
6.28
8.21
8.64
6.68
7.77
7.74
7.96
23.42
7.77
7.21
81
10.08
Payout ratio%
21.12
23.10
22.37
20.86
20.10
18.07
17.92
20.41
22.58
21.28
18.10
20.41
20.99
62
174.1
Shares (diluted)M
288.5
271.4
312.1
312.0
340.1
390.0
397.6
405.2
385.6
367.5
171.7
1.57%
2.64%
29
22.89
Buyback yield%
29.86
31.14
29.69
28.00
30.11
27.23
26.01
26.25
27.54
29.69
27.55
27.23
28.84
68
1.503
D/E ratiox
2.423
2.617
2.805
2.848
2.871
2.840
2.729
2.743
2.668
2.825
0.705
2.743
2.774
24
3.729
Enterprise valueILS M
6.013
5.791
6.283
5.998
6.404
5.980
5.756
5.887
5.994
6.448
17.47
0.14%
(0.79%)
13
9.065
LT debtILS M
5.440
5.428
5.124
5.565
5.939
6.074
6.807
7.210
6.572
6.563
7.526
2.02%
3.12%
15
Revenue
ILS 21.53M
2.89%
1.00×
Cost of revenue
ILS 10.20M
3.11%
1.02×
Operating expenses
ILS 5.112M
2.77%
0.99×
Cash and investments
19.29%
Property and equipment
14.67%
Spread over hurdle
88.85%