22.98
RevenueILS M
33.61
34.59
36.53
39.07
40.71
42.81
44.71
47.94
50.06
52.30
24.25
5.14%
5.17%
59
28.30
Revenue growth%
21.76
20.22
20.71
17.78
19.51
21.87
22.69
23.83
23.31
20.95
22.88
22.69
21.36
8
9.68
Gross margin%
0.40
0.40
2.00
2.08
0.40
1.47
1.76
3.55
5.99
6.20
22.00
3.55
1.88
85
26.31
Operating margin%
24.85
25.52
26.79
27.02
25.38
23.30
23.97
25.68
26.85
27.18
14.30
25.68
25.60
89
16.11
Net margin%
32.06
32.02
29.72
30.46
29.06
28.66
28.09
28.23
27.67
25.68
23.25
28.09
28.86
87
16.96
P/E ratio (avg)x
22.53
21.80
25.39
26.65
30.00
33.68
34.12
37.69
44.61
48.33
37.50
37.69
31.84
46
9.805
EV/EBITx
37.12
36.63
41.70
47.68
52.41
57.98
70.14
84.40
88.18
97.35
13.80
84.40
55.20
15
19.52
FCF yield (avg)%
31.40
30.53
30.28
32.71
35.28
36.22
39.02
38.34
36.61
35.79
8.80
36.61
35.53
44
25.38
FCF margin%
21.97
22.42
20.34
21.10
23.79
24.91
24.94
24.08
23.23
24.64
17.69
24.64
23.51
70
0.951
FCF / Net incomex
0.347
0.390
0.369
0.363
0.343
0.354
0.344
0.343
0.360
0.393
0.980
0.354
0.357
94
29.63
ROIC%
1.82
0.40
2.03
2.95
0.71
0.40
0.40
0.40
1.95
1.40
25.36
0.40
1.05
56
8.93
Return on equity%
13.59
14.89
13.99
15.47
14.85
16.44
15.87
15.82
15.98
16.41
15.37
15.98
15.64
40
11.58
Return on assets%
0.40
0.90
2.22
2.36
4.10
2.91
5.74
7.77
9.67
12.04
24.88
7.77
3.50
43
0.17
EPSILS
0.20
0.20
0.22
0.22
0.22
0.25
0.29
0.28
0.32
0.32
0.19
7.45%
4.76%
—
13.18
EPS growth%
3.84
2.74
1.56
2.65
3.82
1.21
2.42
2.25
0.40
0.40
8.54
1.21
2.34
19
0.14
Bookvalue per shILS
0.07
0.08
0.10
0.10
0.11
0.10
0.12
0.12
0.12
0.12
0.06
2.81%
7.28%
—
0.04
FCF per shareILS
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.11
4.79%
2.74%
—
0.10
Dividend per shILS
0.31
0.30
0.30
0.31
0.33
0.35
0.35
0.36
0.37
0.43
0.04
5.51%
4.18%
—
29.27
Div yield (avg)%
3.95
2.42
4.19
6.85
8.22
6.69
3.84
5.27
5.44
5.22
12.08
5.27
5.24
33
10.14
Payout ratio%
7.16
6.70
4.57
1.71
1.51
0.40
0.40
1.07
1.98
4.46
7.39
1.07
1.84
22
323.4
Shares (diluted)M
407.0
460.0
547.9
532.1
571.5
622.2
709.3
741.9
805.8
803.1
312.5
7.04%
8.22%
49
18.14
Buyback yield%
2.16
0.66
1.19
0.40
2.62
3.22
4.53
2.48
1.39
3.61
25.96
3.22
2.32
12
0.803
D/E ratiox
0.586
0.540
0.539
0.591
0.604
0.597
0.603
0.655
0.682
0.654
1.598
0.654
0.600
46
54.61
Enterprise valueILS M
7.032
6.034
6.553
6.432
6.370
6.777
5.938
6.385
5.823
5.391
11.15
(3.28%)
(3.87%)
23
49.90
LT debtILS M
33.21
29.42
28.84
30.10
28.84
25.29
25.73
24.97
24.24
21.28
13.07
(5.89%)
(5.67%)
65
Revenue
ILS 52.30M
5.17%
1.00×
Cost of revenue
ILS 30.91M
5.16%
1.00×
Operating expenses
ILS 9.282M
4.89%
0.97×
Goodwill & intangibles
16.25%
Spread over hurdle
22.64%