1.416
RevenueILS M
3.003
3.237
3.428
3.621
3.913
4.067
4.218
4.549
4.938
5.221
1.518
5.93%
6.08%
61
8.00
Revenue growth%
17.88
18.86
18.63
20.88
23.84
22.85
25.65
25.15
26.52
25.64
25.86
25.64
23.34
64
5.22
Gross margin%
1.72
1.93
0.40
2.92
2.61
2.84
0.40
0.40
0.94
0.40
4.87
0.40
1.33
41
19.30
Operating margin%
13.51
12.52
14.70
17.38
14.63
17.30
17.38
16.07
18.72
20.91
21.91
17.38
16.68
72
3.83
Net margin%
4.50
2.59
2.68
4.21
3.05
4.82
6.60
7.41
6.02
3.97
6.80
6.02
4.35
80
26.35
P/E ratio (avg)x
24.85
26.55
24.07
27.28
27.57
27.79
25.81
23.87
26.61
29.19
21.69
26.61
26.58
48
36.02
EV/EBITx
15.39
15.82
17.65
18.48
20.17
20.37
20.28
22.17
25.94
30.23
10.11
22.17
20.22
90
17.73
FCF yield (avg)%
25.13
22.41
22.05
20.27
19.09
16.54
19.30
19.66
18.60
17.26
22.28
18.60
19.48
13
6.98
FCF margin%
16.11
16.02
13.71
11.03
9.88
9.50
9.46
10.98
10.71
13.62
7.97
10.71
11.00
31
0.588
FCF / Net incomex
0.529
0.477
0.414
0.383
0.384
0.362
0.356
0.368
0.334
0.355
1.118
0.356
0.375
18
2.69
ROIC%
6.11
3.30
4.97
2.09
0.40
1.83
0.64
2.68
2.29
0.40
6.53
1.83
2.19
47
28.97
Return on equity%
28.94
28.34
30.04
28.12
27.26
25.52
25.32
27.03
25.95
27.87
22.32
25.95
27.57
34
7.75
Return on assets%
5.65
8.37
6.90
8.32
6.98
7.56
9.88
9.00
9.80
10.27
4.36
9.80
8.35
49
0.06
EPSILS
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.07
9.39%
6.17%
—
10.95
EPS growth%
0.40
0.40
0.90
0.68
1.83
1.02
3.45
3.22
2.06
3.11
15.25
3.11
1.42
12
0.04
Bookvalue per shILS
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
3.15%
4.16%
—
0.01
FCF per shareILS
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.03
(2.28%)
(0.64%)
—
0.02
Dividend per shILS
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(1.97%)
(0.59%)
—
18.63
Div yield (avg)%
24.00
25.13
22.43
25.39
27.77
30.65
28.41
27.77
26.32
28.25
27.64
28.25
27.04
87
16.05
Payout ratio%
35.43
34.37
34.79
34.73
32.38
33.60
32.01
33.04
30.06
29.51
20.03
32.01
33.32
39
92.89
Shares (diluted)M
89.41
95.35
90.11
79.57
75.03
75.26
77.42
79.59
81.00
89.27
94.50
3.54%
(0.04%)
25
12.98
Buyback yield%
38.43
36.03
35.59
33.46
31.41
28.86
31.22
29.28
26.62
27.54
2.54
28.86
31.32
45
0.140
D/E ratiox
0.980
1.060
0.909
0.982
1.055
1.018
1.091
0.982
1.039
1.017
0.103
1.018
1.017
36
2.389
Enterprise valueILS M
0.648
0.667
0.694
0.790
0.815
0.926
0.920
0.892
0.977
1.026
5.297
4.70%
4.24%
44
0.675
LT debtILS M
1.491
1.653
1.798
1.768
1.674
1.843
1.885
1.737
1.843
1.813
1.875
1.61%
2.15%
25
Revenue
ILS 5.221M
6.08%
1.00×
Cost of revenue
ILS 2.950M
6.04%
1.00×
Operating expenses
ILS 1.068M
5.39%
0.94×
Spread over hurdle
21.55%