37.11
RevenueILS M
44.34
46.13
45.95
46.32
46.54
47.93
47.85
49.08
49.00
50.86
38.60
1.79%
1.58%
20
22.72
Revenue growth%
28.46
26.93
29.15
27.07
27.89
29.23
28.62
27.01
24.70
22.72
20.96
27.01
27.48
18
25.59
Gross margin%
27.98
28.78
26.80
24.97
22.64
23.29
25.16
28.15
31.02
29.78
19.63
28.15
27.39
71
28.29
Operating margin%
21.63
21.24
18.43
18.47
19.04
19.55
22.27
22.84
25.49
27.77
3.14
22.84
21.43
9
26.45
Net margin%
8.84
6.15
4.31
5.81
3.76
5.67
5.36
6.92
8.81
6.98
24.13
6.92
5.98
70
8.151
P/E ratio (avg)x
65.39
70.18
75.39
85.33
102.4
107.1
112.2
127.8
144.1
157.3
13.77
127.8
104.8
73
17.06
EV/EBITx
23.70
24.71
25.77
23.98
27.65
29.88
33.09
38.19
42.68
45.12
31.79
38.19
28.77
38
29.67
FCF yield (avg)%
27.14
27.06
28.46
28.02
27.13
26.52
25.70
25.04
27.04
26.00
5.00
26.00
27.05
5
4.36
FCF margin%
24.21
24.52
24.38
26.60
28.19
27.54
30.26
30.47
30.37
29.01
26.78
30.26
27.86
20
1.506
FCF / Net incomex
0.444
0.451
0.486
0.421
0.450
0.480
0.458
0.496
0.535
0.467
1.736
0.480
0.462
46
10.42
ROIC%
8.80
11.08
10.84
7.89
9.20
8.61
8.34
6.28
3.73
6.00
21.80
6.28
8.47
47
23.50
Return on equity%
16.73
16.33
16.97
14.42
11.87
14.31
13.81
16.24
13.55
11.83
21.78
13.81
14.37
31
4.18
Return on assets%
15.18
13.56
14.28
15.93
17.58
16.36
15.26
14.45
13.23
11.62
2.17
14.45
14.82
92
0.03
EPSILS
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
1.39%
2.35%
—
20.34
EPS growth%
9.56
10.85
7.95
5.77
4.20
6.10
3.88
3.55
6.00
7.43
16.84
6.00
6.05
70
0.06
Bookvalue per shILS
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.07
6.16%
7.30%
—
0.03
FCF per shareILS
0.07
0.07
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.07
(2.86%)
(1.54%)
—
0.05
Dividend per shILS
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.10
8.03%
4.68%
—
15.88
Div yield (avg)%
6.72
8.53
10.48
9.17
10.32
7.52
4.83
7.22
4.44
5.30
26.07
5.30
7.37
34
4.99
Payout ratio%
10.97
9.78
9.01
6.95
8.44
9.80
12.24
9.64
7.12
6.58
10.30
9.64
9.33
55
354.6
Shares (diluted)M
400.5
414.9
449.7
462.2
500.7
506.4
480.2
436.3
406.1
452.1
353.0
(2.02%)
2.21%
47
11.07
Buyback yield%
21.28
21.44
22.65
24.98
23.54
22.34
24.89
23.33
21.00
20.02
21.85
22.34
22.50
50
0.370
D/E ratiox
0.240
0.238
0.255
0.295
0.317
0.342
0.321
0.349
0.353
0.342
1.589
0.342
0.319
43
30.36
Enterprise valueILS M
7.149
7.407
7.704
7.414
7.368
8.117
8.224
8.470
8.485
8.385
6.835
2.62%
1.78%
68
8.538
LT debtILS M
8.997
9.771
9.917
9.450
10.14
9.836
10.04
9.866
11.64
11.25
24.26
2.09%
1.97%
30
Revenue
ILS 50.86M
1.58%
1.00×
Cost of revenue
ILS 24.29M
1.40%
0.98×
Operating expenses
ILS 11.12M
1.32%
0.97×
Goodwill & intangibles
15.48%
Property and equipment
15.01%
Spread over hurdle
12.41%