10.79
RevenueILS M
25.38
26.03
26.83
26.44
26.61
27.12
27.08
27.40
26.93
27.78
11.18
0.87%
1.15%
30
19.77
Revenue growth%
19.90
22.30
22.55
24.86
27.68
28.63
30.21
29.78
27.42
27.96
22.08
28.63
27.55
86
17.84
Gross margin%
0.64
3.36
2.22
3.95
6.32
3.87
0.88
3.42
2.89
1.74
4.00
2.89
3.12
58
12.34
Operating margin%
28.03
30.13
29.17
29.15
26.77
29.36
30.09
30.23
27.59
27.12
8.45
29.36
29.16
69
27.50
Net margin%
11.80
10.84
10.51
11.23
9.49
7.52
8.34
7.92
6.81
4.95
18.14
7.52
8.92
31
19.92
P/E ratio (avg)x
47.78
52.80
55.35
58.13
65.16
70.82
69.10
80.27
93.60
90.71
8.425
80.27
67.13
13
22.50
EV/EBITx
24.24
24.68
21.81
19.62
20.74
21.15
22.66
21.68
21.05
22.42
23.35
21.68
21.75
64
9.05
FCF yield (avg)%
14.52
12.27
11.24
10.01
7.58
4.71
6.47
6.79
3.88
1.23
25.75
4.71
7.18
7
23.09
FCF margin%
6.53
5.34
2.82
2.28
1.84
2.23
2.62
0.55
1.05
0.40
7.52
1.05
2.26
42
0.965
FCF / Net incomex
1.851
2.092
2.026
2.022
2.375
2.678
3.133
3.034
3.242
3.133
1.373
3.133
2.527
26
13.28
ROIC%
16.15
16.47
18.83
16.74
14.37
16.06
15.74
15.89
15.99
15.33
5.14
15.89
16.02
11
9.28
Return on equity%
6.20
8.57
9.29
11.77
9.16
11.97
12.30
10.41
11.01
8.71
21.08
11.01
9.85
42
21.28
Return on assets%
27.88
25.71
23.26
22.56
21.09
21.80
20.94
22.93
25.07
28.02
5.60
22.93
23.10
90
0.07
EPSILS
0.09
0.08
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.08
(2.55%)
(3.85%)
—
19.05
EPS growth%
3.15
3.37
0.98
2.08
3.28
5.91
6.93
6.47
8.91
9.97
14.54
6.93
4.64
50
0.16
Bookvalue per shILS
0.17
0.18
0.20
0.20
0.21
0.20
0.18
0.20
0.21
0.21
0.10
0.73%
0.86%
—
0.07
FCF per shareILS
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.17
(3.53%)
(1.76%)
—
0.17
Dividend per shILS
0.14
0.15
0.17
0.14
0.14
0.13
0.12
0.10
0.09
0.10
0.11
(6.54%)
(3.58%)
—
24.66
Div yield (avg)%
6.28
4.16
6.11
8.73
10.31
10.55
8.88
7.99
8.41
10.25
20.82
8.88
8.57
44
3.20
Payout ratio%
22.31
21.86
21.89
23.59
22.09
22.56
21.99
20.58
19.10
20.43
27.47
20.58
21.94
91
95.37
Shares (diluted)M
105.9
112.0
130.4
149.3
170.0
166.4
163.1
184.3
205.3
200.2
94.70
3.33%
6.82%
77
26.33
Buyback yield%
33.49
31.88
34.55
36.88
38.00
35.75
35.15
35.13
34.31
35.47
17.85
35.15
35.14
92
1.127
D/E ratiox
0.604
0.618
0.615
0.622
0.617
0.627
0.661
0.616
0.562
0.531
0.973
0.616
0.617
35
23.89
Enterprise valueILS M
9.104
8.432
9.633
8.901
9.862
10.59
10.27
11.24
10.22
10.06
23.50
0.40%
2.23%
78
4.052
LT debtILS M
23.52
22.83
22.70
22.31
24.85
25.07
25.32
29.86
34.77
39.88
9.613
9.92%
4.98%
13
Revenue
ILS 27.78M
1.15%
1.00×
Cost of revenue
ILS 17.49M
1.26%
1.01×
Operating expenses
ILS 5.160M
0.90%
0.98×
Spread over hurdle
(4.76%)