39.08
RevenueILS M
40.21
41.96
44.13
47.26
50.34
52.88
56.08
58.06
60.79
63.39
42.99
4.72%
5.06%
31
2.30
Revenue growth%
25.21
24.72
23.48
23.79
21.54
19.11
20.27
20.65
20.34
22.31
19.88
20.34
21.93
39
25.83
Gross margin%
15.47
14.51
14.71
17.65
16.63
14.07
12.12
12.32
14.95
15.82
28.59
14.07
14.83
57
14.32
Operating margin%
18.85
17.87
20.33
23.28
24.43
24.75
22.72
19.87
21.94
19.73
28.49
21.94
21.13
41
24.33
Net margin%
0.40
0.40
0.40
1.02
0.40
2.51
3.47
2.98
1.12
0.40
21.49
2.51
0.71
51
32.37
P/E ratio (avg)x
25.27
25.23
26.05
28.71
30.24
34.54
33.51
34.47
36.16
38.99
28.64
34.54
31.88
78
7.916
EV/EBITx
15.74
16.55
17.41
16.13
18.18
17.20
17.60
16.05
14.66
15.58
27.28
16.05
16.34
38
13.85
FCF yield (avg)%
4.41
1.63
0.40
0.40
0.40
0.40
1.35
4.34
6.12
5.64
23.74
4.34
1.49
52
18.23
FCF margin%
5.07
7.35
7.20
8.56
5.57
7.37
9.61
11.91
13.63
15.72
16.31
11.91
7.97
55
1.794
FCF / Net incomex
0.498
0.513
0.465
0.481
0.454
0.449
0.475
0.423
0.438
0.427
1.198
0.438
0.460
12
3.71
ROIC%
8.36
6.62
7.61
9.28
7.03
9.24
8.76
9.54
11.23
8.39
26.21
9.24
8.57
55
3.32
Return on equity%
22.85
25.45
23.58
23.24
20.27
18.67
18.90
21.06
21.42
23.42
5.78
21.06
22.14
72
5.74
Return on assets%
19.62
17.77
15.00
14.04
15.33
14.29
11.77
13.57
11.55
8.76
12.89
11.77
14.17
25
0.10
EPSILS
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.10
10.49%
6.76%
—
25.23
EPS growth%
24.93
26.70
28.20
26.04
27.25
29.71
30.46
32.82
31.46
31.88
27.66
31.46
28.96
9
0.07
Bookvalue per shILS
0.06
0.05
0.04
0.05
0.04
0.05
0.05
0.04
0.04
0.03
0.02
(5.19%)
(4.47%)
—
0.02
FCF per shareILS
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.01
(7.69%)
(6.66%)
—
0.09
Dividend per shILS
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
4.45%
4.68%
—
26.24
Div yield (avg)%
19.47
22.00
20.15
18.84
21.66
22.83
25.31
26.21
23.86
24.46
12.16
24.46
22.41
36
2.70
Payout ratio%
27.45
27.72
25.54
23.19
21.54
24.30
24.99
24.73
26.72
28.37
12.21
24.99
25.26
66
515.3
Shares (diluted)M
617.7
589.1
584.0
579.9
559.1
596.3
617.4
625.1
604.3
645.8
512.8
2.93%
1.72%
62
3.59
Buyback yield%
9.32
11.13
9.80
10.05
9.41
11.16
10.43
11.18
13.20
13.54
17.07
11.18
10.78
85
0.873
D/E ratiox
2.008
1.853
1.692
1.889
1.908
1.984
2.190
2.451
2.282
2.131
1.177
2.190
1.996
69
66.84
Enterprise valueILS M
26.43
31.15
33.99
39.15
42.08
48.35
53.92
59.47
61.06
71.42
20.44
11.16%
10.43%
5
42.93
LT debtILS M
44.99
46.91
46.74
43.65
45.73
48.60
44.96
43.82
42.05
40.08
10.83
(2.60%)
(0.35%)
21
Revenue
ILS 63.39M
5.06%
1.00×
Cost of revenue
ILS 44.37M
5.06%
1.00×
Operating expenses
ILS 13.01M
4.40%
0.94×
Property and equipment
14.69%
Spread over hurdle
25.94%