14.04
RevenueILS M
8.763
9.331
10.09
10.62
11.40
11.91
12.53
13.52
14.31
15.45
14.63
6.28%
6.60%
68
14.69
Revenue growth%
12.43
14.72
16.86
16.89
18.46
15.89
13.17
15.62
15.20
12.68
5.03
15.20
15.41
24
20.13
Gross margin%
13.57
11.16
13.02
13.42
11.95
9.37
8.92
8.75
6.83
5.33
21.12
8.75
10.27
34
22.02
Operating margin%
22.70
24.02
24.97
23.34
21.24
19.17
19.70
19.01
20.41
19.38
19.25
19.38
20.82
43
2.12
Net margin%
21.99
22.54
19.93
19.12
16.31
18.36
20.57
21.78
23.86
22.86
9.55
21.78
21.17
69
31.98
P/E ratio (avg)x
22.38
23.88
23.09
21.60
22.07
24.34
24.92
24.50
23.50
21.04
15.90
24.34
23.30
52
20.55
EV/EBITx
28.01
26.31
29.38
31.38
34.48
38.44
35.82
35.19
35.60
36.80
36.72
35.82
34.83
82
21.14
FCF yield (avg)%
16.37
15.76
16.59
14.06
16.36
17.55
15.95
15.67
14.18
11.59
6.70
15.67
15.85
89
13.86
FCF margin%
10.38
11.84
10.66
12.41
12.48
11.55
9.73
8.70
6.79
8.29
16.56
8.70
10.52
74
0.584
FCF / Net incomex
0.932
1.066
1.116
1.151
1.292
1.258
1.196
1.256
1.453
1.519
0.701
1.258
1.226
28
25.84
ROIC%
22.04
23.00
24.39
26.00
27.83
25.99
27.41
28.00
25.72
26.56
10.03
26.56
26.00
57
2.98
Return on equity%
24.14
26.51
27.92
26.52
25.78
27.08
26.71
27.28
29.33
30.56
24.35
27.28
26.90
14
4.36
Return on assets%
15.35
14.58
12.55
11.73
10.16
9.68
6.96
5.75
3.09
0.40
20.49
5.75
9.92
94
0.25
EPSILS
0.11
0.12
0.12
0.13
0.12
0.14
0.15
0.16
0.16
0.16
0.28
5.28%
3.71%
—
10.20
EPS growth%
21.67
21.02
19.69
18.03
19.12
20.98
21.88
18.99
20.29
20.22
13.86
20.29
20.25
86
0.26
Bookvalue per shILS
0.13
0.13
0.15
0.17
0.18
0.20
0.19
0.19
0.22
0.20
0.33
1.74%
5.32%
—
0.30
FCF per shareILS
0.44
0.51
0.50
0.49
0.56
0.60
0.60
0.61
0.67
0.77
0.14
6.63%
6.85%
—
0.09
Dividend per shILS
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.31
(3.98%)
(5.67%)
—
29.87
Div yield (avg)%
28.25
30.94
30.38
27.79
29.55
29.20
28.57
29.64
26.76
27.65
11.05
28.57
28.89
27
16.99
Payout ratio%
17.05
18.00
15.80
17.53
15.32
17.41
18.57
20.96
22.69
23.20
14.92
20.96
17.77
73
32.19
Shares (diluted)M
46.25
50.86
51.66
58.60
64.55
69.80
64.67
65.07
62.76
69.67
32.80
1.54%
4.29%
13
7.39
Buyback yield%
7.19
7.02
6.88
7.59
6.82
7.47
5.24
6.18
4.17
5.13
2.74
5.24
6.85
88
1.490
D/E ratiox
1.431
1.503
1.743
1.827
2.127
2.336
2.249
2.632
2.773
3.230
0.134
2.632
2.188
12
12.10
Enterprise valueILS M
12.14
14.11
14.68
14.60
15.31
15.57
17.19
18.08
19.46
21.54
11.77
7.07%
6.01%
17
15.02
LT debtILS M
6.953
7.134
6.400
5.529
5.217
5.241
5.408
5.322
4.651
4.617
7.468
(2.41%)
(4.33%)
72
Revenue
ILS 15.45M
6.60%
1.00×
Cost of revenue
ILS 10.56M
6.35%
0.98×
Operating expenses
ILS 2.836M
6.98%
1.04×
Property and equipment
17.39%