9.047
RevenueILS M
4.553
4.796
5.288
5.628
6.079
6.675
7.125
7.794
8.326
8.840
9.466
7.78%
7.83%
93
27.90
Revenue growth%
30.19
32.94
35.75
34.04
36.31
35.52
38.34
36.88
39.12
40.46
18.98
38.34
36.03
13
17.30
Gross margin%
16.50
18.84
20.46
19.44
19.25
16.72
13.98
16.00
18.22
17.72
8.19
16.72
17.97
36
26.23
Operating margin%
2.27
1.51
3.73
2.14
2.16
2.98
2.74
2.27
2.95
3.54
28.54
2.95
2.51
43
9.50
Net margin%
28.78
26.80
26.32
26.62
27.34
29.41
31.36
30.88
30.26
29.73
20.32
30.26
29.09
78
8.895
P/E ratio (avg)x
31.57
29.88
28.69
29.93
31.39
28.87
31.10
29.11
29.68
29.01
32.86
29.11
29.78
62
17.36
EV/EBITx
27.70
30.58
36.24
40.40
45.73
43.31
47.72
50.84
56.23
62.41
30.59
50.84
44.52
87
5.49
FCF yield (avg)%
7.56
6.52
9.40
12.38
12.70
14.73
16.71
18.13
17.71
19.16
23.96
17.71
13.72
22
3.04
FCF margin%
9.16
9.16
7.83
7.14
8.37
11.24
9.54
6.65
4.54
4.20
13.15
6.65
8.10
9
1.695
FCF / Net incomex
1.490
1.625
1.506
1.450
1.416
1.506
1.324
1.378
1.406
1.243
1.705
1.378
1.433
92
20.71
ROIC%
14.88
17.45
15.45
17.55
18.27
19.60
18.35
19.65
21.22
22.37
3.30
19.65
18.31
10
7.11
Return on equity%
15.43
17.01
18.59
19.08
21.08
18.39
18.69
21.38
22.87
24.04
4.09
21.38
18.89
67
13.87
Return on assets%
8.90
7.49
9.72
10.87
9.29
6.34
8.70
7.75
9.80
9.11
3.98
8.70
9.00
64
0.13
EPSILS
0.12
0.13
0.13
0.14
0.13
0.13
0.15
0.14
0.14
0.16
0.14
3.96%
2.34%
—
26.17
EPS growth%
20.99
22.32
21.82
20.67
21.45
23.08
23.25
20.34
18.12
16.83
25.48
20.34
21.22
7
0.07
Bookvalue per shILS
0.12
0.13
0.14
0.15
0.17
0.17
0.17
0.19
0.18
0.17
0.16
0.09%
3.69%
—
0.02
FCF per shareILS
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.12
0.12
0.15
7.87%
4.76%
—
0.10
Dividend per shILS
0.15
0.15
0.14
0.13
0.14
0.15
0.15
0.15
0.15
0.17
0.15
2.80%
1.40%
—
14.94
Div yield (avg)%
0.40
1.54
3.24
4.27
6.73
4.34
4.86
4.34
5.79
5.63
29.39
4.86
4.34
22
7.68
Payout ratio%
35.13
35.82
33.42
35.61
36.07
33.17
34.11
32.86
30.71
32.71
23.18
32.86
33.76
48
15.62
Shares (diluted)M
18.87
17.25
18.94
20.16
18.91
17.46
17.50
17.02
16.69
16.65
15.57
(2.51%)
(1.25%)
74
22.63
Buyback yield%
1.54
0.87
0.40
0.40
1.76
3.95
1.68
2.73
1.69
0.40
24.12
1.69
1.61
45
0.528
D/E ratiox
0.742
0.744
0.786
0.872
0.861
0.870
0.937
1.027
1.108
1.066
1.517
1.027
0.871
8
1.585
Enterprise valueILS M
7.091
6.979
6.972
6.821
6.347
6.396
6.288
5.681
4.878
5.019
6.294
(4.59%)
(4.02%)
8
6.097
LT debtILS M
4.498
4.583
4.914
4.871
5.578
6.448
6.014
6.399
7.350
7.102
3.136
4.95%
5.35%
31
Revenue
ILS 8.840M
7.83%
1.00×
Cost of revenue
ILS 5.799M
7.96%
1.01×
Operating expenses
ILS 2.020M
7.45%
0.97×
Goodwill & intangibles
16.46%
Spread over hurdle
(6.42%)