1.829
RevenueILS M
4.726
4.772
5.002
5.290
5.440
5.559
5.673
5.921
6.212
6.535
1.962
3.74%
3.88%
30
17.75
Revenue growth%
23.66
22.04
22.53
24.84
25.61
24.62
23.45
25.98
23.48
23.61
9.36
23.61
23.64
46
8.40
Gross margin%
18.62
19.02
17.86
17.52
16.26
18.19
20.68
20.36
22.55
22.27
16.67
20.68
18.82
65
20.25
Operating margin%
16.64
14.24
14.54
11.92
14.36
16.28
15.31
14.09
13.26
13.05
13.98
14.09
14.30
63
2.80
Net margin%
21.84
23.27
20.33
19.29
18.23
19.51
19.49
17.15
14.19
16.38
16.94
17.15
19.39
95
7.694
P/E ratio (avg)x
28.42
28.86
26.07
25.17
27.23
25.72
22.73
22.10
20.89
22.15
24.12
22.15
25.44
78
26.90
EV/EBITx
21.96
23.61
25.15
24.78
25.87
26.88
26.01
26.43
26.08
27.12
36.09
26.43
25.94
35
22.15
FCF yield (avg)%
7.75
4.93
2.69
1.91
1.53
0.81
2.51
4.93
3.37
2.12
8.62
2.51
2.60
18
5.77
FCF margin%
17.24
16.25
13.66
13.81
10.89
10.18
8.68
5.80
6.01
5.09
17.04
6.01
10.54
39
0.334
FCF / Net incomex
1.582
1.616
1.826
1.913
1.913
2.126
2.051
2.158
2.266
2.524
1.412
2.158
1.982
56
4.99
ROIC%
6.66
5.02
2.78
0.40
0.40
0.40
0.40
0.40
1.91
2.07
9.59
0.40
1.16
71
27.89
Return on equity%
15.72
16.02
17.30
18.24
18.53
20.27
19.60
20.45
19.85
17.84
12.73
19.85
18.38
36
13.97
Return on assets%
10.52
13.04
13.95
13.68
16.52
16.31
18.82
19.45
17.29
19.62
13.19
18.82
16.42
84
0.11
EPSILS
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.12
(0.26%)
(2.52%)
—
29.56
EPS growth%
18.16
18.83
17.43
15.35
15.19
13.10
14.11
15.75
17.45
19.18
15.76
15.75
16.59
72
0.09
Bookvalue per shILS
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.02
0.02
(7.61%)
(6.91%)
—
0.04
FCF per shareILS
0.03
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.09
0.10
0.12
15.06%
12.61%
—
0.10
Dividend per shILS
0.17
0.20
0.22
0.26
0.31
0.31
0.31
0.37
0.42
0.42
0.08
5.92%
10.12%
—
15.67
Div yield (avg)%
7.51
7.03
8.57
6.40
3.64
2.10
0.40
1.01
2.91
0.97
8.99
1.01
3.28
90
20.76
Payout ratio%
12.81
15.75
17.58
15.47
16.93
15.89
16.93
16.18
15.38
18.11
22.77
16.18
16.03
18
26.19
Shares (diluted)M
37.80
40.89
40.03
41.73
44.31
42.95
44.98
45.74
53.10
54.76
25.60
4.32%
4.07%
36
14.65
Buyback yield%
4.13
5.37
5.11
5.07
2.24
0.40
2.29
3.95
2.60
4.87
22.68
2.60
4.04
34
1.589
D/E ratiox
1.928
1.902
2.184
2.197
2.230
2.231
2.490
2.925
3.016
2.940
1.097
2.925
2.230
14
1.715
Enterprise valueILS M
1.244
1.116
1.084
1.089
1.156
1.054
0.934
1.017
1.094
1.118
6.576
(0.67%)
(0.82%)
79
2.211
LT debtILS M
8.119
7.851
7.826
7.256
6.313
5.950
6.195
5.776
5.701
5.031
7.410
(4.44%)
(4.81%)
28
Revenue
ILS 6.535M
3.88%
1.00×
Cost of revenue
ILS 2.913M
3.95%
1.01×
Operating expenses
ILS 1.373M
3.92%
1.00×
Goodwill & intangibles
17.53%
Spread over hurdle
15.23%