0.598
RevenueILS M
0.593
0.602
0.623
0.638
0.641
0.640
0.661
0.673
0.685
0.694
0.651
1.62%
1.99%
60
24.04
Revenue growth%
8.49
10.17
12.00
12.84
10.23
8.27
7.52
6.43
6.81
5.90
4.15
6.81
8.38
52
10.83
Gross margin%
11.24
10.62
12.65
13.38
11.26
12.20
9.59
7.82
8.84
8.17
18.55
8.84
10.93
80
24.89
Operating margin%
10.13
10.89
10.94
10.76
9.84
8.68
11.42
10.10
12.85
13.54
20.84
11.42
10.83
39
3.46
Net margin%
22.65
24.41
26.62
26.87
26.50
25.01
26.59
24.95
26.50
26.93
2.18
26.50
26.50
85
7.641
P/E ratio (avg)x
22.64
25.97
30.42
32.01
32.68
35.64
37.86
40.42
46.23
44.26
33.55
40.42
34.16
70
6.157
EV/EBITx
40.40
39.76
37.26
40.15
42.07
46.42
43.37
40.54
36.78
37.16
12.65
40.54
40.28
81
27.10
FCF yield (avg)%
5.55
3.46
0.98
0.40
0.40
1.94
0.40
0.52
0.40
2.12
2.51
0.52
0.75
27
21.34
FCF margin%
14.66
14.72
12.27
12.50
13.66
12.14
14.52
15.87
13.19
12.72
6.74
13.19
13.43
48
1.171
FCF / Net incomex
0.592
0.586
0.566
0.585
0.644
0.725
0.751
0.890
1.010
1.098
1.095
0.890
0.684
7
13.95
ROIC%
10.71
10.66
12.81
11.73
10.88
8.64
8.71
9.88
9.47
9.11
16.39
9.11
10.27
62
8.84
Return on equity%
30.57
32.43
30.30
33.25
34.52
33.71
33.40
31.32
33.52
33.95
6.15
33.52
33.32
65
16.83
Return on assets%
23.40
26.25
27.39
29.92
27.05
27.49
28.44
31.08
28.60
26.54
3.44
28.44
27.44
67
0.05
EPSILS
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.05
3.63%
2.63%
—
4.22
EPS growth%
16.19
18.86
18.64
18.25
20.81
21.75
19.38
19.13
17.32
16.57
21.53
19.13
18.75
88
0.03
Bookvalue per shILS
0.16
0.18
0.19
0.19
0.19
0.21
0.20
0.24
0.28
0.32
0.03
11.89%
8.97%
—
0.01
FCF per shareILS
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.06
1.78%
0.07%
—
0.04
Dividend per shILS
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.06
(5.57%)
(2.65%)
—
16.17
Div yield (avg)%
18.57
16.48
13.99
14.13
16.35
19.14
17.98
14.99
14.10
14.47
16.37
14.99
15.67
54
3.33
Payout ratio%
9.05
9.66
9.05
10.96
11.56
9.35
10.03
11.82
14.17
13.36
16.52
11.82
10.49
65
9.333
Shares (diluted)M
8.428
7.252
6.508
6.424
6.606
6.603
6.767
5.808
5.053
4.747
9.154
(6.40%)
(5.40%)
68
3.14
Buyback yield%
0.40
3.37
5.83
2.92
3.32
2.55
0.76
0.62
0.40
0.40
20.50
0.62
1.66
28
0.189
D/E ratiox
1.573
1.769
1.914
2.218
2.247
2.337
2.332
2.280
2.625
2.558
1.422
2.337
2.263
68
0.255
Enterprise valueILS M
0.033
0.036
0.040
0.044
0.046
0.045
0.051
0.046
0.045
0.042
0.577
(1.71%)
2.63%
15
0.162
LT debtILS M
0.396
0.446
0.478
0.497
0.480
0.504
0.475
0.471
0.460
0.442
0.394
(1.62%)
0.42%
91
Revenue
ILS 0.694M
1.99%
1.00×
Cost of revenue
ILS 0.486M
1.99%
1.00×
Operating expenses
ILS 0.107M
2.52%
1.05×
Cash and investments
20.38%
Spread over hurdle
(1.97%)