66.07
RevenueILS M
60.34
59.99
60.72
62.45
63.39
64.71
67.05
67.75
69.44
72.17
73.71
2.63%
2.14%
5
20.76
Revenue growth%
22.21
22.31
20.07
17.12
17.65
17.37
18.19
15.96
18.89
16.45
12.29
17.37
17.92
53
24.34
Gross margin%
22.30
23.77
26.03
26.38
23.52
25.52
27.97
27.24
24.49
24.08
11.24
25.52
25.01
65
18.99
Operating margin%
4.73
7.54
4.73
5.52
5.92
3.75
3.27
1.45
1.75
4.23
6.74
3.27
4.48
87
28.31
Net margin%
7.15
8.82
9.08
9.94
6.99
7.66
4.99
2.27
0.40
2.75
6.41
2.75
7.07
55
25.26
P/E ratio (avg)x
14.40
12.96
11.83
13.23
12.51
11.51
13.05
11.78
13.07
12.36
25.47
12.36
12.73
54
26.18
EV/EBITx
36.56
35.09
38.91
38.78
42.32
41.10
41.63
44.35
43.96
45.16
16.42
43.96
41.37
71
9.38
FCF yield (avg)%
13.89
16.75
15.25
15.16
17.04
14.93
16.38
16.10
17.48
17.56
6.62
16.38
16.24
90
10.86
FCF margin%
27.82
28.64
26.02
25.55
28.07
25.65
24.28
24.15
26.16
26.56
2.16
25.65
26.09
74
0.271
FCF / Net incomex
0.262
0.286
0.322
0.311
0.306
0.277
0.282
0.284
0.298
0.308
1.360
0.284
0.292
44
23.22
ROIC%
13.36
15.07
12.59
14.98
13.22
11.72
14.52
16.03
17.86
15.89
29.41
15.89
14.75
49
17.07
Return on equity%
14.57
12.84
15.42
17.33
16.81
14.05
16.38
15.50
16.80
19.08
27.25
16.38
15.94
75
14.67
Return on assets%
21.03
20.48
18.88
20.14
17.60
15.46
17.99
16.15
18.73
19.43
23.67
17.99
18.81
76
0.08
EPSILS
0.11
0.10
0.11
0.11
0.12
0.12
0.14
0.14
0.15
0.14
0.09
3.91%
3.49%
—
28.61
EPS growth%
29.13
29.24
30.24
32.21
33.19
30.72
32.29
32.45
31.91
31.59
5.86
31.91
31.75
14
0.04
Bookvalue per shILS
0.08
0.08
0.09
0.08
0.09
0.10
0.10
0.10
0.10
0.09
0.06
0.53%
1.68%
—
0.08
FCF per shareILS
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.11
0.13
0.03
15.27%
12.67%
—
0.07
Dividend per shILS
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(0.18%)
(2.96%)
—
20.85
Div yield (avg)%
22.51
24.32
24.44
27.22
25.94
27.37
28.66
25.86
26.67
26.39
19.17
26.67
26.17
76
6.55
Payout ratio%
19.97
22.43
25.17
25.31
26.36
29.21
30.59
28.09
28.07
26.64
2.70
28.09
26.50
83
184.6
Shares (diluted)M
186.9
205.7
185.4
187.7
179.4
180.7
178.3
182.7
182.5
167.3
181.2
(1.38%)
(0.48%)
12
21.08
Buyback yield%
28.64
25.80
26.32
28.67
30.47
32.01
29.31
31.31
29.83
30.02
11.23
30.02
29.57
91
0.375
D/E ratiox
1.555
1.666
1.570
1.682
1.591
1.708
1.732
1.733
1.901
1.859
0.929
1.733
1.695
39
12.88
Enterprise valueILS M
84.55
89.28
100.7
102.1
118.8
136.3
159.7
169.4
170.4
179.6
14.52
8.62%
7.80%
82
25.07
LT debtILS M
25.25
22.16
22.59
20.45
20.65
19.11
16.94
16.01
17.60
16.00
3.111
(4.98%)
(3.79%)
93
Revenue
ILS 72.17M
2.14%
1.00×
Cost of revenue
ILS 47.56M
2.20%
1.01×
Operating expenses
ILS 11.50M
1.99%
0.98×
Property and equipment
14.76%