0.800
RevenueILS M
0.828
0.901
0.991
1.090
1.197
1.292
1.384
1.494
1.617
1.776
0.852
8.21%
8.67%
57
13.25
Revenue growth%
13.79
15.29
15.83
15.10
17.97
16.53
15.56
16.33
18.26
18.49
15.83
16.53
16.08
60
28.80
Gross margin%
27.21
24.67
25.58
23.36
22.33
24.46
23.02
25.26
26.45
24.32
21.00
24.46
24.56
67
6.21
Operating margin%
13.59
13.67
10.95
12.62
11.14
9.47
6.47
5.86
5.38
3.03
10.32
5.86
10.21
35
28.68
Net margin%
4.54
6.94
9.81
8.07
5.39
5.25
5.92
3.24
4.79
4.45
24.53
4.79
5.32
19
19.19
P/E ratio (avg)x
36.32
34.31
34.78
35.23
32.68
32.87
33.67
35.14
36.00
34.47
28.98
34.47
34.63
25
28.67
EV/EBITx
25.08
25.01
25.23
24.25
24.52
25.59
28.13
28.03
27.74
27.74
23.11
27.74
25.41
63
2.43
FCF yield (avg)%
32.74
32.49
30.95
29.64
28.78
27.02
29.06
27.30
25.12
28.05
14.53
27.30
28.92
50
29.99
FCF margin%
16.76
15.62
15.57
17.02
17.25
17.34
16.79
18.04
17.84
17.19
27.59
17.34
17.10
16
1.480
FCF / Net incomex
1.495
1.369
1.284
1.387
1.410
1.490
1.415
1.264
1.402
1.269
0.660
1.402
1.395
74
5.04
ROIC%
13.49
13.33
14.89
13.02
15.19
13.90
16.61
18.09
17.10
16.22
8.12
16.61
15.04
43
9.42
Return on equity%
23.71
25.36
23.70
25.99
23.15
21.27
24.03
23.39
22.18
24.85
15.73
23.39
23.71
82
26.12
Return on assets%
13.18
15.27
13.94
15.42
13.92
15.56
14.80
13.01
10.20
11.72
4.14
13.01
13.93
84
0.06
EPSILS
0.25
0.30
0.29
0.31
0.30
0.36
0.40
0.47
0.46
0.46
0.07
8.89%
8.28%
—
28.38
EPS growth%
16.22
17.09
18.80
20.35
22.26
22.45
24.53
26.73
29.29
30.90
24.78
26.73
22.36
62
0.23
Bookvalue per shILS
0.16
0.15
0.16
0.17
0.15
0.16
0.17
0.17
0.18
0.17
0.19
1.93%
0.11%
—
0.18
FCF per shareILS
0.14
0.16
0.16
0.15
0.17
0.16
0.15
0.14
0.15
0.15
0.18
(1.79%)
0.47%
—
0.22
Dividend per shILS
0.22
0.25
0.27
0.29
0.32
0.35
0.34
0.35
0.33
0.38
0.19
3.33%
6.92%
—
21.31
Div yield (avg)%
6.89
6.63
9.18
8.67
8.10
7.76
6.05
3.20
4.77
6.22
14.98
6.05
6.76
63
29.86
Payout ratio%
12.86
12.41
12.86
9.96
10.51
11.59
9.19
6.31
3.79
3.42
18.21
6.31
10.24
69
2.348
Shares (diluted)M
2.094
1.850
1.926
1.690
1.552
1.492
1.530
1.483
1.414
1.505
2.332
(0.60%)
(2.62%)
92
8.85
Buyback yield%
22.80
21.24
20.55
23.07
21.46
23.96
26.11
24.44
26.50
27.38
16.11
26.11
23.51
29
0.457
D/E ratiox
1.510
1.575
1.790
2.140
2.370
2.332
2.543
2.574
2.724
2.712
0.679
2.574
2.351
88
0.612
Enterprise valueILS M
0.655
0.700
0.693
0.686
0.699
0.770
0.859
0.971
0.938
1.102
0.527
9.54%
4.99%
16
0.336
LT debtILS M
2.477
2.729
3.037
3.113
3.242
3.856
4.527
5.141
5.344
6.087
0.121
13.43%
10.71%
36
Revenue
ILS 1.776M
8.67%
1.00×
Cost of revenue
ILS 1.244M
8.67%
1.00×
Operating expenses
ILS 0.328M
8.74%
1.01×
Goodwill & intangibles
16.90%
Spread over hurdle
(1.99%)