0.839
RevenueILS M
0.819
0.832
0.833
0.856
0.888
0.908
0.916
0.926
0.952
0.979
0.878
1.97%
1.82%
27
29.68
Revenue growth%
27.32
27.78
25.61
25.84
25.02
26.79
24.68
26.91
24.50
22.89
28.31
24.68
25.72
72
23.00
Gross margin%
31.25
31.27
28.65
27.78
26.25
29.02
31.78
29.44
30.11
28.14
23.79
29.44
29.23
92
7.33
Operating margin%
2.24
3.87
2.84
3.95
3.47
3.98
3.09
4.46
6.99
6.79
25.89
4.46
3.91
75
22.26
Net margin%
6.41
8.36
8.09
6.90
4.70
4.86
6.20
8.64
9.72
10.13
3.55
8.64
7.50
31
28.29
P/E ratio (avg)x
52.28
59.36
59.60
69.39
70.71
74.09
75.13
78.43
89.72
94.00
34.75
78.43
72.40
36
32.63
EV/EBITx
28.08
29.38
28.79
27.36
25.40
24.54
23.71
21.59
23.16
25.39
33.20
23.71
25.39
19
17.36
FCF yield (avg)%
17.66
16.30
17.57
18.60
18.19
18.40
19.80
19.41
21.30
20.31
11.23
19.80
18.50
58
17.17
FCF margin%
20.45
22.41
20.62
20.57
23.26
21.41
22.29
21.58
22.34
23.08
16.79
22.29
21.93
41
0.684
FCF / Net incomex
1.681
1.659
1.794
1.944
1.864
1.806
1.784
1.993
2.288
2.295
0.804
1.993
1.835
93
10.62
ROIC%
7.23
7.55
10.07
11.79
11.37
9.05
7.49
6.65
8.28
6.89
10.30
7.49
7.91
27
27.57
Return on equity%
24.98
23.40
22.02
20.05
19.62
18.48
18.97
20.47
23.25
23.11
14.86
20.47
21.24
63
27.87
Return on assets%
14.33
14.65
14.04
14.49
14.43
17.34
17.55
16.50
18.04
18.02
18.43
17.55
15.58
23
0.01
EPSILS
—
—
—
—
—
—
—
—
—
—
0.02
(7.21%)
(5.48%)
—
7.35
EPS growth%
22.57
22.84
20.21
22.64
24.19
22.43
20.72
18.43
20.04
18.71
10.70
20.04
21.57
10
0.01
Bookvalue per shILS
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.73%
3.78%
—
0.01
FCF per shareILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.23%
2.14%
—
0.02
Dividend per shILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
7.16%
7.54%
—
6.36
Div yield (avg)%
14.83
17.46
15.47
13.66
12.01
14.58
14.40
13.45
13.34
13.23
26.68
13.45
14.03
83
29.98
Payout ratio%
21.34
22.56
24.86
27.68
29.48
28.36
29.86
27.17
26.85
27.69
9.58
27.69
27.43
85
46.13
Shares (diluted)M
48.69
50.66
45.50
44.36
49.16
48.50
53.79
52.38
54.01
60.06
45.98
4.09%
2.56%
50
15.28
Buyback yield%
24.48
22.70
21.85
23.71
24.13
22.26
24.62
23.05
20.23
20.56
28.07
22.26
22.88
25
1.327
D/E ratiox
1.210
1.348
1.534
1.449
1.508
1.541
1.547
1.693
1.625
1.689
0.701
1.625
1.537
79
0.511
Enterprise valueILS M
0.792
0.810
0.765
0.719
0.692
0.668
0.593
0.531
0.501
0.533
0.805
(5.09%)
(4.12%)
43
0.831
LT debtILS M
1.102
1.087
1.126
1.155
1.243
1.254
1.212
1.413
1.378
1.367
0.681
1.92%
1.96%
72
Revenue
ILS 0.979M
1.82%
1.00×
Cost of revenue
ILS 0.639M
1.83%
1.00×
Operating expenses
ILS 0.226M
2.22%
1.04×
Property and equipment
19.74%
Goodwill & intangibles
19.68%
Spread over hurdle
(3.03%)