0.329
RevenueILS M
0.381
0.383
0.386
0.395
0.402
0.416
0.432
0.445
0.450
0.464
0.360
2.91%
2.26%
93
5.26
Revenue growth%
22.96
24.32
24.95
27.60
28.12
30.47
29.43
28.01
28.51
29.60
3.77
29.43
28.07
83
8.79
Gross margin%
2.74
0.89
0.40
0.40
0.41
0.40
2.69
2.50
0.57
0.40
8.50
0.57
0.49
50
11.53
Operating margin%
18.23
19.99
21.94
23.03
23.47
21.84
21.62
20.94
20.06
19.09
18.95
20.94
21.28
73
11.08
Net margin%
26.89
28.78
29.48
28.03
25.17
25.47
27.69
27.74
29.84
29.33
23.22
27.74
27.88
21
15.91
P/E ratio (avg)x
32.54
32.74
34.04
34.14
30.19
32.18
34.58
36.49
32.71
28.77
20.78
32.71
32.72
76
23.49
EV/EBITx
49.73
45.48
50.92
54.15
49.82
47.12
52.74
57.66
61.65
62.79
31.25
57.66
51.83
9
4.95
FCF yield (avg)%
11.58
12.22
10.89
11.35
13.92
12.34
10.30
12.05
13.56
15.44
14.79
12.34
12.14
44
20.13
FCF margin%
4.40
6.28
8.05
10.41
8.13
10.01
7.33
9.21
10.58
11.12
12.40
10.01
8.67
52
0.342
FCF / Net incomex
1.638
1.939
1.979
2.026
2.253
2.711
3.044
3.482
4.079
4.260
1.674
3.482
2.482
70
4.75
ROIC%
2.43
2.71
1.89
2.89
4.31
3.05
3.64
2.80
2.29
1.27
3.80
2.80
2.75
77
19.23
Return on equity%
0.40
0.40
1.14
2.86
0.87
2.64
4.35
6.18
5.78
8.10
25.42
5.78
2.75
56
21.28
Return on assets%
18.39
15.61
17.30
18.17
16.17
14.02
11.24
13.89
16.48
14.08
12.06
14.02
15.89
32
0.03
EPSILS
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.07
0.08
0.03
14.39%
11.94%
—
18.28
EPS growth%
2.00
0.40
0.40
0.64
2.18
5.06
6.18
6.45
7.61
9.39
21.04
6.45
3.62
61
0.04
Bookvalue per shILS
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.03%
0.27%
—
0.04
FCF per shareILS
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.09
0.11
0.12
0.02
12.37%
10.67%
—
0.02
Dividend per shILS
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.76%
4.95%
—
23.68
Div yield (avg)%
5.27
8.16
8.96
10.31
8.02
5.43
3.75
2.30
1.90
1.91
15.52
2.30
5.35
13
23.16
Payout ratio%
2.99
4.77
3.53
6.39
5.99
8.33
6.87
6.51
4.24
4.45
28.70
6.51
5.38
30
4.078
Shares (diluted)M
3.638
3.965
3.863
4.128
3.513
3.584
3.057
2.736
2.940
2.550
4.212
(6.21%)
(2.68%)
11
24.35
Buyback yield%
24.82
24.39
24.52
25.12
27.16
28.52
29.81
28.94
31.14
32.28
15.91
29.81
27.84
61
1.440
D/E ratiox
1.386
1.503
1.608
1.674
1.521
1.600
1.782
1.683
1.550
1.620
0.136
1.620
1.604
48
0.545
Enterprise valueILS M
0.777
0.890
0.980
1.098
1.211
1.383
1.446
1.452
1.684
1.663
0.246
6.54%
9.28%
49
0.514
LT debtILS M
0.255
0.274
0.314
0.350
0.335
0.372
0.346
0.397
0.439
0.422
0.307
4.73%
6.22%
77
Revenue
ILS 0.464M
2.26%
1.00×
Cost of revenue
ILS 0.324M
2.26%
1.00×
Operating expenses
ILS 0.097M
2.34%
1.01×