13.73
RevenueILS M
22.38
22.39
22.32
22.11
22.76
22.75
22.95
23.49
23.99
24.28
14.36
1.31%
1.11%
34
6.57
Revenue growth%
8.05
7.79
10.36
9.42
6.97
5.92
5.43
7.03
5.11
6.34
22.29
5.92
7.00
16
17.46
Gross margin%
4.30
6.71
4.16
1.26
2.71
1.54
2.39
1.35
0.40
2.91
5.20
1.54
2.55
66
4.25
Operating margin%
14.90
12.47
10.56
8.73
11.69
10.85
7.89
10.22
11.46
10.27
23.29
10.27
10.71
57
12.37
Net margin%
35.50
33.86
34.28
33.62
31.98
33.92
31.79
34.26
33.11
33.92
27.21
33.92
33.89
11
31.61
P/E ratio (avg)x
13.83
13.88
15.25
13.62
14.84
14.60
14.90
14.08
15.40
15.52
26.45
14.90
14.72
32
28.00
EV/EBITx
11.73
12.83
13.74
12.88
12.05
13.19
14.89
16.63
18.60
19.62
23.30
16.63
13.47
34
6.83
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.06
0.61
1.44
1.30
0.40
0.40
18.97
0.61
0.40
61
3.21
FCF margin%
1.74
4.47
7.09
5.04
4.48
6.49
7.30
9.47
10.07
12.58
7.77
9.47
6.79
86
1.596
FCF / Net incomex
2.300
2.462
2.415
2.628
2.599
2.389
2.512
2.269
2.371
2.200
0.897
2.371
2.402
40
22.98
ROIC%
6.27
6.89
7.19
5.08
2.76
4.95
6.40
4.09
5.57
3.38
23.50
4.95
5.32
90
3.11
Return on equity%
12.53
13.56
15.11
17.34
18.14
15.29
16.37
14.43
11.63
9.15
20.52
14.43
14.77
9
4.09
Return on assets%
17.89
18.25
16.64
18.63
18.25
17.34
14.74
14.63
17.17
17.98
24.81
17.17
17.61
85
0.04
EPSILS
0.14
0.13
0.12
0.12
0.11
0.10
0.09
0.08
0.09
0.09
0.05
(2.95%)
(3.32%)
—
3.23
EPS growth%
37.38
35.20
35.89
34.00
31.76
28.80
26.22
28.61
25.79
26.97
15.85
26.97
30.28
65
0.20
Bookvalue per shILS
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.17
(4.56%)
(5.97%)
—
0.14
FCF per shareILS
0.23
0.23
0.21
0.21
0.20
0.22
0.24
0.25
0.25
0.24
0.14
4.26%
1.19%
—
0.10
Dividend per shILS
0.12
0.14
0.15
0.17
0.17
0.18
0.18
0.19
0.21
0.21
0.06
4.82%
6.57%
—
25.49
Div yield (avg)%
21.02
21.17
22.88
20.83
22.55
23.54
24.79
27.01
29.64
27.35
15.17
27.01
23.21
22
24.82
Payout ratio%
7.19
4.64
4.08
4.26
2.63
1.88
1.56
2.32
3.33
6.24
6.26
2.32
3.70
80
32.28
Shares (diluted)M
38.27
42.23
41.62
38.97
39.81
44.90
51.11
54.24
48.73
54.00
32.59
6.29%
4.80%
47
14.38
Buyback yield%
26.34
27.61
26.40
23.98
24.85
27.58
26.46
27.62
27.01
29.23
29.45
27.58
26.74
90
1.180
D/E ratiox
1.218
1.194
1.390
1.642
1.837
2.091
2.037
2.051
2.257
2.237
1.074
2.091
1.937
23
4.195
Enterprise valueILS M
12.74
12.76
12.42
12.35
12.50
13.73
13.87
15.17
16.83
18.40
13.31
8.04%
4.38%
46
4.063
LT debtILS M
1.234
1.175
1.159
1.218
1.177
1.205
1.202
1.199
1.323
1.402
5.419
3.57%
0.91%
43
Revenue
ILS 24.28M
1.11%
1.00×
Cost of revenue
ILS 16.13M
1.29%
1.02×
Operating expenses
ILS 2.890M
1.02%
0.99×
Goodwill & intangibles
16.83%
Spread over hurdle
19.64%