20.07
RevenueILS M
24.42
24.94
25.10
25.91
26.29
26.06
25.84
26.43
26.67
26.76
22.18
0.35%
0.81%
70
22.53
Revenue growth%
14.80
13.31
11.91
9.15
10.05
7.31
5.14
7.09
6.84
4.41
17.20
6.84
8.23
45
24.89
Gross margin%
9.64
11.20
10.43
8.88
9.77
11.60
9.01
10.94
12.36
11.93
18.19
11.60
10.68
18
8.64
Operating margin%
23.96
24.26
24.57
26.85
25.22
27.86
26.88
25.28
26.03
23.22
3.91
26.03
25.25
87
13.56
Net margin%
11.21
9.96
9.65
8.67
8.89
5.92
3.35
6.05
5.92
6.30
14.66
5.92
7.48
19
10.94
P/E ratio (avg)x
24.20
22.40
20.27
19.55
19.70
19.79
17.91
20.02
20.36
22.19
11.78
20.02
20.14
79
14.57
EV/EBITx
28.33
27.55
28.57
32.78
30.39
31.90
35.44
32.39
32.35
30.15
6.540
32.35
31.14
44
19.37
FCF yield (avg)%
21.04
18.15
15.66
14.42
15.60
13.13
12.78
14.36
15.62
17.81
19.51
14.36
15.61
33
18.17
FCF margin%
12.27
14.89
15.13
12.35
10.92
13.31
14.91
13.72
16.71
16.78
20.31
14.91
14.30
10
0.936
FCF / Net incomex
0.749
0.839
0.910
0.952
1.023
1.004
0.992
1.056
1.206
1.251
1.479
1.056
0.998
15
2.18
ROIC%
31.53
34.30
35.31
37.05
39.44
41.34
40.41
42.22
39.75
37.16
2.35
40.41
38.30
25
18.63
Return on equity%
10.48
8.02
10.28
8.19
7.70
7.05
9.96
10.32
8.13
9.04
24.89
9.04
8.62
30
18.56
Return on assets%
12.02
12.16
10.95
10.51
9.30
9.15
9.85
11.81
10.81
10.86
8.11
10.81
10.84
88
0.12
EPSILS
0.10
0.11
0.11
0.11
0.11
0.11
0.12
0.13
0.12
0.13
0.13
3.69%
3.14%
—
7.04
EPS growth%
11.74
12.15
9.57
9.27
7.64
5.76
3.46
1.00
0.40
2.33
24.63
2.33
6.70
53
0.08
Bookvalue per shILS
0.29
0.33
0.36
0.36
0.40
0.41
0.46
0.45
0.51
0.58
0.15
7.85%
8.79%
—
0.05
FCF per shareILS
0.16
0.17
0.16
0.16
0.15
0.15
0.15
0.17
0.16
0.18
0.16
3.39%
1.42%
—
0.15
Dividend per shILS
0.21
0.22
0.22
0.23
0.23
0.24
0.27
0.26
0.28
0.29
0.12
5.02%
3.28%
—
6.96
Div yield (avg)%
15.60
15.77
17.64
19.45
18.64
17.34
17.25
19.89
22.13
21.26
21.50
19.89
18.14
75
23.39
Payout ratio%
6.86
4.28
5.43
6.05
4.95
3.85
3.31
6.20
4.92
5.16
24.67
4.92
5.06
40
78.83
Shares (diluted)M
144.9
156.4
178.0
178.0
205.3
209.6
246.8
270.5
283.1
278.7
78.14
6.30%
7.94%
29
21.19
Buyback yield%
29.31
27.51
25.53
25.83
23.49
20.94
23.00
22.48
24.24
25.64
5.14
23.00
24.88
41
0.267
D/E ratiox
1.986
2.305
2.625
2.935
3.072
3.105
3.192
3.761
4.220
4.474
0.368
3.761
3.089
30
5.726
Enterprise valueILS M
4.357
4.837
5.450
5.028
4.719
4.640
4.382
4.883
5.160
5.637
8.637
3.62%
2.79%
91
15.88
LT debtILS M
9.241
9.130
8.819
7.761
6.911
6.602
5.858
5.979
6.114
5.611
7.899
(4.08%)
(4.08%)
75
Revenue
ILS 26.76M
0.81%
1.00×
Cost of revenue
ILS 14.97M
0.63%
0.98×
Operating expenses
ILS 5.901M
1.30%
1.05×
Cash and investments
15.91%
Spread over hurdle
21.20%