0.736
RevenueILS M
2.718
2.918
3.210
3.462
3.789
4.174
4.629
5.039
5.532
5.963
0.821
9.50%
9.28%
18
5.65
Revenue growth%
2.27
0.40
0.40
1.85
0.40
0.40
0.40
0.40
3.38
3.64
15.83
0.40
0.40
43
13.27
Gross margin%
23.93
21.54
18.59
21.04
19.84
22.36
20.20
19.80
17.74
17.08
18.99
19.80
20.02
78
20.56
Operating margin%
19.18
20.04
22.06
21.48
20.98
21.59
23.95
22.74
25.45
28.02
6.08
23.95
21.82
20
25.76
Net margin%
1.66
2.16
2.53
3.19
0.70
0.40
3.14
2.57
2.62
0.60
19.41
2.57
2.34
10
15.83
P/E ratio (avg)x
7.442
7.992
8.198
8.439
7.615
8.573
8.149
8.166
7.441
7.411
30.11
8.149
8.070
14
18.68
EV/EBITx
48.58
55.50
62.15
69.41
67.83
69.11
72.39
78.62
80.91
86.08
27.04
78.62
69.26
61
19.72
FCF yield (avg)%
1.59
1.72
0.40
0.40
3.20
3.04
4.38
1.62
3.97
1.09
12.01
3.04
1.67
90
23.51
FCF margin%
1.68
3.90
5.26
5.37
6.60
6.22
8.38
7.99
5.85
5.64
23.13
6.22
5.74
45
1.149
FCF / Net incomex
1.673
1.593
1.517
1.467
1.326
1.159
1.138
1.207
1.074
0.948
0.612
1.138
1.267
88
5.76
ROIC%
5.44
8.27
8.51
8.48
6.61
6.56
4.83
3.74
4.35
7.01
18.95
4.83
6.59
66
7.15
Return on equity%
24.10
23.99
21.38
24.12
23.63
26.43
26.46
26.47
23.93
23.47
14.29
26.43
24.04
35
18.03
Return on assets%
14.06
12.71
14.13
16.05
16.17
15.53
13.92
16.01
15.01
15.38
10.92
15.38
15.20
18
0.10
EPSILS
0.18
0.18
0.21
0.21
0.22
0.22
0.24
0.22
0.23
0.24
0.11
1.68%
2.34%
—
23.88
EPS growth%
8.57
8.92
8.55
5.86
8.51
6.79
6.18
4.77
6.55
4.49
14.67
6.18
6.67
79
0.27
Bookvalue per shILS
0.28
0.26
0.25
0.26
0.25
0.24
0.27
0.29
0.29
0.26
0.12
1.04%
(0.55%)
—
0.16
FCF per shareILS
0.14
0.13
0.12
0.14
0.14
0.13
0.12
0.13
0.14
0.14
0.21
(0.05%)
1.28%
—
0.22
Dividend per shILS
0.30
0.34
0.34
0.41
0.41
0.42
0.46
0.49
0.54
0.55
0.23
5.98%
7.74%
—
12.99
Div yield (avg)%
33.34
35.38
35.89
34.83
32.72
33.72
36.55
36.20
36.61
38.96
28.37
36.55
35.63
19
20.62
Payout ratio%
3.19
2.76
2.84
2.78
0.83
0.53
3.39
6.02
5.11
5.18
28.98
5.11
3.02
64
6.829
Shares (diluted)M
6.614
6.980
7.650
7.738
7.464
8.280
8.839
9.595
9.315
10.11
6.678
6.26%
3.53%
37
28.17
Buyback yield%
32.12
29.96
32.67
31.77
29.83
31.24
32.80
33.94
36.67
33.95
11.79
33.94
32.40
7
1.539
D/E ratiox
1.107
1.110
1.272
1.205
1.211
1.160
1.254
1.437
1.436
1.516
1.747
1.436
1.233
16
3.000
Enterprise valueILS M
0.821
0.899
0.819
0.851
0.752
0.712
0.730
0.630
0.667
0.731
2.755
(0.56%)
(2.19%)
32
0.260
LT debtILS M
4.859
5.683
6.709
7.910
8.447
8.561
8.736
10.43
10.52
11.43
4.330
6.23%
8.79%
59
Revenue
ILS 5.963M
9.28%
1.00×
Cost of revenue
ILS 3.736M
9.24%
1.00×
Operating expenses
ILS 1.054M
9.92%
1.06×