0.688
RevenueILS M
8.308
8.654
8.713
9.065
9.149
9.438
9.745
9.911
9.988
10.32
0.703
2.43%
2.53%
61
7.55
Revenue growth%
6.20
7.00
6.71
6.92
7.58
9.01
11.96
9.89
9.25
7.44
14.52
9.25
7.51
8
20.35
Gross margin%
8.95
6.80
8.14
8.92
10.40
11.01
11.40
8.67
7.44
5.59
27.17
8.67
8.80
59
8.83
Operating margin%
27.49
24.63
27.48
27.45
27.02
24.70
24.98
26.77
27.85
28.39
19.81
26.77
27.23
88
8.32
Net margin%
14.48
12.89
15.05
12.94
9.98
7.41
6.24
4.06
5.38
3.72
7.98
5.38
8.69
91
14.99
P/E ratio (avg)x
20.57
22.89
27.21
30.84
35.97
37.25
41.72
46.80
51.32
61.25
13.03
46.80
36.61
80
24.82
EV/EBITx
10.62
12.03
13.00
15.07
16.82
18.48
20.79
21.67
25.43
29.92
13.14
21.67
17.65
32
12.75
FCF yield (avg)%
33.43
35.45
37.10
34.21
33.42
31.58
34.05
33.21
35.57
35.57
28.06
34.05
34.13
62
27.44
FCF margin%
7.84
7.29
8.69
8.39
10.69
7.75
7.55
7.48
7.30
4.56
11.48
7.48
7.65
20
0.146
FCF / Net incomex
0.535
0.531
0.509
0.501
0.567
0.589
0.562
0.620
0.640
0.649
0.918
0.620
0.564
81
7.19
ROIC%
18.29
17.47
15.68
12.86
11.94
13.14
12.01
10.19
10.87
10.04
13.20
10.87
12.44
54
13.52
Return on equity%
0.40
0.40
1.67
0.82
2.94
3.57
6.25
8.78
8.00
10.31
27.71
8.00
3.25
93
21.16
Return on assets%
15.20
12.59
13.41
14.17
11.41
11.20
8.60
5.63
7.15
8.91
15.40
8.60
11.30
7
0.04
EPSILS
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
3.18%
0.23%
—
29.23
EPS growth%
0.40
2.92
1.26
2.58
4.47
7.03
5.04
3.41
3.76
2.51
14.33
3.76
3.17
6
0.02
Bookvalue per shILS
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.05
3.29%
2.62%
—
0.06
FCF per shareILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(1.16%)
(1.66%)
—
0.04
Dividend per shILS
0.07
0.07
0.08
0.09
0.10
0.12
0.14
0.14
0.14
0.14
0.07
6.24%
9.03%
—
24.29
Div yield (avg)%
19.51
19.08
19.81
17.98
20.98
21.94
22.97
25.92
24.42
25.63
24.88
24.42
21.46
74
18.22
Payout ratio%
32.09
31.62
31.18
31.86
32.81
34.70
37.60
37.37
38.94
41.68
23.25
37.60
33.76
53
83.02
Shares (diluted)M
58.93
63.97
63.50
60.77
58.01
57.58
49.93
45.14
41.96
41.18
82.81
(6.62%)
(3.91%)
39
26.84
Buyback yield%
16.96
19.20
20.66
21.35
21.10
19.89
17.43
16.73
16.73
18.00
17.17
17.43
18.60
74
0.415
D/E ratiox
0.626
0.671
0.725
0.843
1.002
1.110
1.167
1.255
1.275
1.419
0.452
1.255
1.056
22
2.056
Enterprise valueILS M
3.418
3.260
2.997
2.900
3.072
3.457
3.692
3.415
3.306
3.448
4.011
2.34%
(0.72%)
19
4.711
LT debtILS M
7.659
7.072
7.468
7.431
7.111
6.768
6.068
6.183
6.803
7.286
2.932
0.49%
0.07%
19
Revenue
ILS 10.32M
2.53%
1.00×
Cost of revenue
ILS 6.177M
2.55%
1.00×
Operating expenses
ILS 2.213M
2.74%
1.02×
Goodwill & intangibles
16.53%
Spread over hurdle
91.42%