0.872
RevenueILS B
0.662
0.721
0.782
0.845
0.913
0.978
1.026
1.121
1.200
1.282
0.967
7.03%
7.76%
35
17.97
Revenue growth%
18.83
19.60
21.62
18.65
15.96
18.74
19.63
20.33
20.22
23.12
5.34
20.22
19.62
83
24.86
Gross margin%
2.18
3.14
2.82
0.97
3.32
5.10
3.50
1.36
1.71
0.45
10.59
1.71
2.50
39
15.06
Operating margin%
10.31
11.52
11.04
11.88
11.05
8.61
9.89
8.85
11.29
8.35
18.65
8.85
10.68
93
22.60
Net margin%
5.16
5.50
8.35
9.94
8.09
10.74
13.09
12.38
11.87
10.05
19.86
11.87
10.00
8
17.21
P/E ratio (avg)x
16.16
15.56
13.94
14.42
13.68
13.11
14.04
14.09
14.25
12.47
9.041
14.04
14.06
83
30.83
EV/EBITx
27.53
30.11
31.94
30.41
28.13
30.88
26.94
27.42
24.23
25.68
26.75
26.94
27.83
79
7.10
FCF yield (avg)%
11.27
10.96
13.05
12.73
11.37
13.84
15.17
15.75
18.41
19.55
12.99
15.75
13.44
19
13.41
FCF margin%
7.79
8.91
8.70
7.40
7.45
9.76
11.97
13.95
12.47
12.22
23.62
12.22
9.33
39
1.191
FCF / Net incomex
0.128
0.139
0.123
0.113
0.124
0.114
0.107
0.107
0.098
0.105
1.656
0.107
0.114
95
15.61
ROIC%
28.31
28.37
29.31
26.89
25.37
23.98
25.33
25.39
22.97
20.96
23.23
23.98
25.38
26
3.95
Return on equity%
26.78
27.32
24.50
26.17
24.33
26.01
23.83
21.23
18.32
21.06
16.20
21.23
24.42
58
18.53
Return on assets%
12.06
11.34
10.04
8.56
8.58
6.94
9.82
8.80
10.81
12.01
10.43
9.82
9.93
38
46.85
EPSILS
66.86
59.45
55.82
60.81
66.79
72.57
79.28
78.84
76.17
81.14
50.89
3.97%
2.27%
—
11.46
EPS growth%
28.06
28.06
28.33
28.24
29.68
28.36
29.14
27.34
25.28
27.78
27.01
27.78
28.15
78
45.45
Bookvalue per shILS
78.10
82.72
81.64
75.63
71.42
69.39
73.14
64.37
65.61
68.50
99.68
(0.83%)
(0.40%)
—
96.23
FCF per shareILS
80.38
80.29
86.89
87.06
93.40
86.85
85.57
90.15
81.60
85.19
58.18
(1.82%)
(0.32%)
—
69.73
Dividend per shILS
84.23
87.34
92.08
92.13
81.53
71.69
73.72
73.29
75.73
75.70
65.18
(1.47%)
(1.28%)
—
12.75
Div yield (avg)%
6.86
8.04
5.07
3.01
2.63
4.08
5.86
7.60
5.65
3.36
11.53
5.65
5.36
57
26.16
Payout ratio%
25.48
27.92
27.65
26.41
27.25
29.18
27.93
25.29
23.52
23.23
11.45
25.29
26.83
35
5.828
Shares (diluted)M
6.296
6.260
6.028
6.314
5.467
4.875
5.114
4.763
4.873
4.995
6.027
(1.79%)
(2.87%)
69
13.63
Buyback yield%
8.43
11.34
8.80
8.71
6.81
8.66
6.75
4.03
3.76
6.02
9.92
6.02
7.62
22
0.746
D/E ratiox
2.277
2.656
2.777
3.200
3.502
3.716
3.636
3.772
4.235
4.173
1.074
3.772
3.569
64
859.1
Enterprise valueILS M
140.9
154.6
153.0
148.9
165.6
191.8
214.6
251.7
278.4
291.9
586.5
12.00%
7.94%
42
0.437
LT debtILS B
1.302
1.416
1.593
1.789
1.866
2.248
2.416
2.625
2.703
2.853
0.841
8.86%
8.35%
8
Revenue
ILS 1.282B
7.76%
1.00×
Cost of revenue
ILS 754.5M
7.68%
0.99×
Operating expenses
ILS 282.2M
7.80%
1.00×
Goodwill & intangibles
18.30%
Property and equipment
16.14%
Spread over hurdle
29.66%