4.096
RevenueILS M
2.829
2.837
2.845
2.823
2.919
2.894
3.001
3.004
2.992
3.053
4.546
0.90%
0.84%
84
9.02
Revenue growth%
4.19
5.80
4.63
5.24
6.52
6.36
4.96
2.15
2.45
1.18
7.12
2.45
4.79
75
15.20
Gross margin%
31.29
29.63
32.31
33.77
36.36
39.15
39.41
37.10
35.89
37.52
17.80
37.52
36.13
60
12.53
Operating margin%
11.65
12.21
13.67
10.71
13.41
12.59
12.41
10.34
7.84
5.41
6.61
10.34
11.93
82
12.97
Net margin%
34.47
36.17
34.77
32.21
32.91
30.95
29.31
26.53
27.09
27.38
23.01
27.38
31.58
29
28.07
P/E ratio (avg)x
41.26
41.24
41.27
40.37
40.59
40.45
38.93
36.35
36.01
41.20
16.25
38.93
40.52
45
15.18
EV/EBITx
42.53
39.55
40.74
37.50
39.55
37.47
39.87
40.90
46.45
46.48
16.06
40.90
40.31
73
14.49
FCF yield (avg)%
18.04
20.57
23.55
25.81
27.37
25.98
25.57
24.18
27.03
24.92
23.23
25.57
25.24
42
18.14
FCF margin%
2.65
4.73
1.78
0.40
1.53
2.68
2.77
1.38
4.34
7.13
14.95
2.77
2.66
47
0.840
FCF / Net incomex
2.112
2.059
1.896
1.721
1.654
1.759
2.011
2.249
2.354
2.262
0.768
2.249
2.035
93
19.21
ROIC%
18.31
20.38
18.48
15.65
17.20
14.26
15.58
13.69
12.34
10.05
6.13
13.69
15.61
43
20.88
Return on equity%
7.14
9.50
6.88
9.09
10.14
12.03
10.54
7.56
9.87
12.52
9.77
10.54
9.68
85
29.90
Return on assets%
12.90
14.24
12.15
12.95
12.53
9.69
10.88
12.72
14.36
12.65
20.30
12.65
12.68
50
0.07
EPSILS
0.19
0.20
0.20
0.22
0.27
0.29
0.31
0.35
0.37
0.42
0.07
9.39%
9.16%
—
4.42
EPS growth%
13.85
11.27
13.87
11.93
10.90
10.71
12.00
11.65
10.52
10.33
6.93
10.71
11.46
23
0.06
Bookvalue per shILS
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.06
6.63%
4.63%
—
0.10
FCF per shareILS
0.17
0.17
0.16
0.17
0.17
0.18
0.18
0.18
0.17
0.17
0.11
0.77%
1.36%
—
0.06
Dividend per shILS
0.08
0.09
0.10
0.11
0.11
0.12
0.13
0.13
0.14
0.14
0.03
5.43%
6.50%
—
17.33
Div yield (avg)%
18.23
17.00
18.37
16.07
16.86
14.45
14.19
16.71
14.57
14.90
27.20
14.57
16.39
58
13.23
Payout ratio%
10.95
9.47
6.74
6.40
9.18
10.55
12.76
13.32
10.67
11.60
11.19
11.60
10.61
50
15.80
Shares (diluted)M
12.53
13.77
12.31
13.26
11.89
12.06
12.54
11.84
12.75
11.62
15.45
(0.46%)
(0.44%)
26
11.37
Buyback yield%
33.73
31.95
29.40
27.01
24.08
25.20
27.49
25.68
27.52
28.07
20.01
27.49
27.51
58
0.617
D/E ratiox
1.261
1.320
1.377
1.519
1.622
1.812
1.953
2.245
2.580
2.956
1.261
2.245
1.717
94
3.578
Enterprise valueILS M
3.337
3.121
2.981
2.812
2.829
3.070
2.785
2.421
2.551
2.373
2.263
(3.46%)
(2.83%)
64
1.847
LT debtILS M
3.944
4.505
4.297
4.111
4.659
5.397
5.416
5.623
6.459
6.997
1.287
8.48%
7.26%
62
Revenue
ILS 3.053M
0.84%
1.00×
Cost of revenue
ILS 2.032M
1.18%
1.03×
Operating expenses
ILS 0.551M
0.53%
0.97×
Spread over hurdle
27.87%