33.56
RevenueILS M
22.16
23.45
25.40
27.40
30.02
32.22
34.03
36.79
39.70
42.86
37.36
7.38%
7.88%
27
28.74
Revenue growth%
18.68
16.81
15.25
13.58
15.70
13.19
12.52
10.33
8.92
7.69
22.99
10.33
13.38
40
4.01
Gross margin%
19.56
19.47
19.69
21.61
23.14
21.34
19.05
19.49
18.20
20.88
3.30
19.49
19.63
41
23.98
Operating margin%
17.42
18.42
18.05
18.48
15.52
16.46
17.98
18.89
19.88
20.82
29.15
18.89
18.23
56
13.12
Net margin%
4.09
5.09
2.43
0.40
1.67
2.21
2.46
4.61
2.15
3.84
13.76
2.46
2.44
51
12.98
P/E ratio (avg)x
40.51
43.34
45.63
45.82
46.91
52.03
58.87
61.49
58.50
61.19
23.55
58.87
49.47
30
17.88
EV/EBITx
46.69
45.61
52.88
61.66
62.76
73.99
77.08
82.42
92.54
105.4
9.317
82.42
68.38
85
10.73
FCF yield (avg)%
27.58
27.96
25.15
25.10
25.58
24.79
25.14
25.91
24.30
23.97
25.43
24.79
25.15
35
22.68
FCF margin%
19.98
18.29
17.07
16.92
15.21
15.88
17.94
19.40
18.09
17.60
18.09
17.94
17.77
25
1.216
FCF / Net incomex
0.556
0.544
0.541
0.509
0.497
0.502
0.501
0.560
0.580
0.633
1.519
0.560
0.542
34
8.70
ROIC%
9.69
11.17
9.39
10.36
8.73
9.00
11.52
9.56
8.80
6.99
24.70
9.00
9.48
72
12.87
Return on equity%
37.52
39.69
41.46
39.39
37.97
36.84
38.22
38.24
39.99
41.99
27.48
38.24
38.82
92
2.91
Return on assets%
2.13
0.40
2.32
3.58
1.83
0.40
0.40
2.69
4.47
5.36
22.42
2.69
2.23
85
0.16
EPSILS
0.12
0.12
0.12
0.12
0.11
0.12
0.11
0.11
0.11
0.12
0.16
0.12%
0.96%
—
26.31
EPS growth%
32.47
31.19
31.12
28.36
26.30
26.00
23.33
22.85
24.58
25.96
22.95
24.58
26.15
59
0.13
Bookvalue per shILS
0.23
0.22
0.21
0.22
0.21
0.20
0.19
0.18
0.18
0.17
0.15
(4.05%)
(3.01%)
—
0.22
FCF per shareILS
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.07
0.25
0.27%
1.63%
—
0.16
Dividend per shILS
0.12
0.12
0.13
0.14
0.17
0.16
0.16
0.17
0.17
0.18
0.08
1.73%
5.11%
—
29.70
Div yield (avg)%
13.19
13.81
10.93
11.60
9.19
7.22
7.37
4.81
2.02
4.15
4.86
4.81
8.28
23
24.25
Payout ratio%
7.66
8.61
10.73
10.24
10.04
12.69
15.02
17.22
17.83
17.48
28.18
17.22
11.71
48
64.55
Shares (diluted)M
84.97
85.75
99.72
105.3
126.8
137.9
149.1
149.6
177.7
199.5
66.94
9.49%
8.84%
25
13.49
Buyback yield%
18.17
18.84
21.69
24.68
23.59
24.60
24.32
23.43
20.82
20.25
4.64
23.43
22.56
75
1.016
D/E ratiox
1.609
1.553
1.534
1.710
1.856
1.971
2.300
2.559
2.767
3.025
0.836
2.559
1.914
34
34.92
Enterprise valueILS M
38.35
37.32
37.32
34.06
31.18
34.59
37.40
39.20
36.71
37.42
35.04
3.71%
0.01%
83
49.71
LT debtILS M
6.353
6.445
6.785
7.165
7.369
8.005
8.719
8.798
8.367
8.656
49.74
3.27%
2.96%
17
Revenue
ILS 42.86M
7.88%
1.00×
Cost of revenue
ILS 23.16M
7.69%
0.98×
Operating expenses
ILS 5.211M
7.69%
0.98×
Goodwill & intangibles
17.05%
Property and equipment
16.75%
Spread over hurdle
(3.07%)