4.375
RevenueILS M
2.761
2.865
3.050
3.297
3.457
3.726
3.932
4.194
4.476
4.686
4.509
6.27%
6.23%
37
19.42
Revenue growth%
17.88
15.26
16.43
18.22
19.05
21.97
19.47
19.97
18.94
17.53
17.84
19.47
18.58
59
8.20
Gross margin%
10.47
9.35
11.03
8.44
7.75
5.38
6.44
8.70
10.82
10.09
24.26
8.70
9.03
30
19.54
Operating margin%
17.17
19.65
19.65
19.44
18.33
21.14
22.67
23.63
21.06
21.55
17.61
21.55
20.36
70
4.48
Net margin%
13.56
13.41
10.89
9.95
11.15
13.32
13.68
12.40
13.99
14.62
10.60
13.68
13.36
14
33.30
P/E ratio (avg)x
54.80
54.42
53.88
63.57
69.85
84.29
101.5
121.0
122.5
135.8
31.18
121.0
77.07
11
30.19
EV/EBITx
17.85
19.02
18.09
19.59
20.13
18.55
21.01
19.79
22.67
21.49
24.83
21.01
19.69
44
28.25
FCF yield (avg)%
15.73
15.92
15.82
17.09
19.43
17.75
19.61
17.13
16.61
13.62
22.09
17.13
16.85
14
12.44
FCF margin%
21.32
21.58
23.61
21.85
24.13
22.79
25.29
23.19
23.59
22.99
5.45
23.19
23.09
27
0.362
FCF / Net incomex
2.438
2.591
2.828
3.070
2.866
2.655
2.921
3.178
2.948
2.939
0.164
2.939
2.894
82
6.39
ROIC%
22.29
23.11
23.94
25.70
25.81
27.62
28.97
28.94
29.06
27.37
13.41
28.94
26.59
46
26.27
Return on equity%
26.68
25.32
26.19
29.05
27.20
26.88
29.10
28.00
26.58
24.32
14.21
26.88
26.78
95
22.78
Return on assets%
29.20
28.23
28.97
27.12
27.62
27.25
24.82
27.23
26.47
28.21
21.77
27.23
27.43
76
0.10
EPSILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.11
(0.69%)
(0.96%)
—
20.47
EPS growth%
15.63
17.13
20.08
21.62
23.87
25.41
25.53
25.46
27.07
29.76
5.42
25.53
24.64
11
0.15
Bookvalue per shILS
0.16
0.15
0.15
0.17
0.17
0.16
0.15
0.16
0.15
0.15
0.12
(2.89%)
(1.97%)
—
0.24
FCF per shareILS
0.10
0.09
0.09
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.17
(5.09%)
(5.60%)
—
0.23
Dividend per shILS
0.16
0.17
0.17
0.18
0.20
0.20
0.22
0.21
0.22
0.24
0.19
3.34%
5.22%
—
7.73
Div yield (avg)%
8.36
10.22
8.47
6.37
4.68
7.44
10.36
9.14
7.08
4.74
7.71
7.44
7.90
27
23.23
Payout ratio%
1.56
0.89
0.88
1.13
2.43
0.40
0.45
3.33
2.89
5.07
21.32
2.89
1.34
31
7.740
Shares (diluted)M
7.086
7.490
7.609
7.895
8.148
7.206
6.779
6.942
6.339
5.684
7.834
(6.95%)
(2.70%)
84
24.16
Buyback yield%
25.32
22.42
22.60
25.31
23.16
20.81
18.05
15.22
17.48
14.69
3.90
17.48
21.62
82
1.470
D/E ratiox
1.222
1.347
1.272
1.423
1.610
1.843
2.046
2.189
2.114
2.310
0.252
2.114
1.726
61
0.985
Enterprise valueILS M
2.650
2.858
2.644
2.485
2.699
2.733
2.859
2.956
2.901
3.102
2.481
2.83%
0.82%
90
0.253
LT debtILS M
1.441
1.488
1.458
1.533
1.747
1.830
1.753
2.061
2.380
2.483
4.165
7.28%
5.46%
66
Revenue
ILS 4.686M
6.23%
1.00×
Cost of revenue
ILS 3.192M
6.01%
0.98×
Operating expenses
ILS 0.652M
6.77%
1.05×
Goodwill & intangibles
16.01%
Cash and investments
15.45%