4.360
RevenueILS M
17.02
17.72
18.83
19.48
20.20
21.12
21.74
23.03
23.84
24.98
4.794
4.34%
4.39%
82
11.86
Revenue growth%
13.78
14.85
12.15
13.20
12.61
10.99
10.19
10.04
12.37
10.01
21.15
10.19
12.26
64
21.05
Gross margin%
3.76
4.04
1.68
0.42
0.40
1.56
1.85
0.40
0.40
2.86
18.41
1.56
1.62
66
23.94
Operating margin%
20.10
18.11
17.11
14.59
15.80
16.50
13.67
11.59
12.69
14.25
21.50
13.67
15.20
36
8.30
Net margin%
14.02
14.41
14.34
12.32
9.64
9.84
11.58
10.40
12.73
10.35
18.76
10.40
11.95
18
26.54
P/E ratio (avg)x
32.05
32.86
37.65
39.00
39.18
40.74
45.81
50.51
56.38
60.13
30.42
50.51
39.96
55
11.54
EV/EBITx
71.29
70.34
81.08
84.97
94.80
95.95
103.4
120.8
120.0
140.6
31.73
120.0
95.38
53
17.60
FCF yield (avg)%
10.26
9.93
10.05
10.47
13.38
13.17
13.95
16.46
14.18
14.53
23.06
14.18
13.27
66
25.12
FCF margin%
21.08
23.39
21.18
22.73
24.23
26.24
29.08
29.10
30.14
32.55
5.99
29.10
25.24
89
1.670
FCF / Net incomex
2.558
2.598
2.840
3.185
3.202
3.435
3.730
4.343
4.360
5.182
1.502
4.343
3.319
14
5.50
ROIC%
29.36
30.53
30.40
28.58
29.40
31.22
31.65
34.61
32.95
32.69
5.26
32.69
30.88
89
11.51
Return on equity%
17.39
15.42
17.00
19.94
22.67
23.97
22.27
21.16
23.93
25.86
9.03
23.93
21.71
28
27.41
Return on assets%
16.51
15.10
17.50
16.75
18.77
20.41
22.37
20.14
23.06
22.92
10.25
22.37
19.45
58
0.33
EPSILS
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.35
(3.30%)
(2.10%)
—
23.44
EPS growth%
7.30
4.77
3.63
5.99
5.29
7.67
6.42
5.77
4.49
3.13
6.60
5.77
5.53
88
0.40
Bookvalue per shILS
0.28
0.31
0.34
0.39
0.37
0.39
0.37
0.35
0.37
0.42
0.21
2.66%
5.09%
—
0.16
FCF per shareILS
0.21
0.21
0.25
0.26
0.24
0.27
0.31
0.35
0.36
0.36
0.08
7.95%
5.55%
—
0.06
Dividend per shILS
0.32
0.36
0.41
0.47
0.48
0.47
0.53
0.50
0.55
0.54
0.17
2.39%
6.87%
—
11.76
Div yield (avg)%
17.95
15.95
13.57
10.69
11.79
11.02
9.00
9.95
10.56
8.84
29.75
9.95
10.86
35
9.22
Payout ratio%
28.46
27.13
25.74
25.08
22.21
21.22
21.41
19.01
18.98
17.79
24.97
19.01
21.81
76
42.32
Shares (diluted)M
48.40
45.89
48.68
51.88
53.10
56.28
58.62
64.92
67.70
64.60
41.52
4.00%
3.06%
36
5.19
Buyback yield%
24.48
26.30
29.08
31.34
33.66
31.89
33.34
34.22
31.65
30.20
13.26
31.89
31.49
38
1.244
D/E ratiox
2.000
1.925
2.094
2.236
1.978
2.001
1.939
1.775
1.568
1.629
0.365
1.775
1.959
71
8.523
Enterprise valueILS M
26.63
29.31
28.45
30.75
30.81
32.32
36.53
38.60
41.46
42.40
22.07
6.59%
5.12%
90
28.28
LT debtILS M
27.92
28.73
24.45
26.06
23.07
24.00
22.04
23.13
24.83
21.56
2.294
(1.34%)
(3.09%)
37
Revenue
ILS 24.98M
4.39%
1.00×
Cost of revenue
ILS 13.03M
4.20%
0.98×
Operating expenses
ILS 4.344M
4.86%
1.05×
Property and equipment
17.89%
Goodwill & intangibles
14.48%
Spread over hurdle
33.77%