0.757
RevenueILS B
0.867
0.928
0.972
1.029
1.081
1.133
1.225
1.321
1.376
1.426
0.809
5.70%
5.66%
8
11.16
Revenue growth%
6.72
9.07
12.00
14.92
12.12
12.46
12.74
9.75
11.81
13.07
9.13
12.46
12.06
22
12.99
Gross margin%
11.99
12.10
11.59
11.02
13.99
15.27
15.47
16.40
15.40
15.80
10.43
15.47
14.63
94
26.57
Operating margin%
10.28
7.39
6.80
8.59
6.14
4.32
4.42
5.76
4.46
1.86
6.56
4.42
5.95
12
13.68
Net margin%
23.26
24.38
24.96
27.67
29.82
28.32
29.40
31.04
33.19
30.52
27.01
30.52
28.86
87
22.49
P/E ratio (avg)x
18.53
19.24
19.54
22.45
25.96
26.82
27.67
30.24
33.30
38.61
8.601
30.24
26.39
56
6.642
EV/EBITx
6.568
5.964
5.708
6.073
5.833
6.451
6.731
6.700
6.350
6.028
27.29
6.451
6.212
63
28.04
FCF yield (avg)%
9.45
12.22
11.45
9.63
7.00
9.15
10.69
9.89
8.96
10.30
18.39
9.89
9.76
56
17.13
FCF margin%
20.42
17.72
18.88
20.04
18.96
16.45
13.49
16.08
14.55
12.98
17.63
14.55
17.08
41
0.931
FCF / Net incomex
1.013
1.131
1.292
1.364
1.440
1.552
1.647
1.900
1.899
2.046
0.403
1.899
1.496
55
29.60
ROIC%
18.18
15.78
15.82
14.34
16.13
15.01
12.75
13.75
15.94
16.37
16.11
15.01
15.80
9
14.91
Return on equity%
20.51
17.54
18.82
19.95
19.02
17.75
17.30
18.31
21.06
22.14
25.02
18.31
18.92
65
3.71
Return on assets%
24.82
23.12
25.51
24.79
22.40
24.74
25.08
25.87
28.38
28.67
23.52
25.87
24.95
7
16.52
EPSILS
14.22
15.67
16.64
18.02
16.82
18.44
17.80
19.37
17.00
15.20
17.88
(2.02%)
(0.12%)
—
16.34
EPS growth%
24.97
22.43
23.09
21.62
22.53
22.21
21.52
21.80
21.58
19.26
6.08
21.58
22.00
67
4.77
Bookvalue per shILS
10.17
10.02
9.12
8.29
8.91
9.07
8.53
8.89
8.15
7.63
7.50
(3.04%)
(2.20%)
—
22.11
FCF per shareILS
18.69
20.24
22.56
24.15
24.25
25.84
23.77
24.21
23.13
21.99
10.82
(1.94%)
1.83%
—
19.52
Dividend per shILS
5.60
5.71
6.60
7.24
6.88
7.94
9.20
9.82
11.08
12.63
21.40
12.91%
9.37%
—
7.11
Div yield (avg)%
18.58
19.16
20.67
20.03
20.82
23.20
21.14
21.07
23.82
25.12
7.36
23.20
20.95
92
20.43
Payout ratio%
21.85
19.15
21.26
24.26
22.89
22.02
21.38
21.99
21.72
22.54
15.57
21.99
21.92
33
40.64
Shares (diluted)M
33.96
29.27
27.84
29.49
31.84
34.68
31.81
30.07
30.53
27.33
42.42
(3.01%)
(3.30%)
66
6.62
Buyback yield%
6.89
8.85
10.13
9.83
11.29
10.12
9.72
12.10
14.28
15.61
10.60
12.10
10.12
65
0.528
D/E ratiox
0.293
0.298
0.282
0.303
0.288
0.307
0.299
0.282
0.294
0.329
0.130
0.299
0.296
9
1.166
Enterprise valueILS B
0.413
0.462
0.430
0.440
0.435
0.404
0.387
0.388
0.443
0.433
1.052
(0.05%)
0.31%
34
423.8
LT debtILS M
243.5
227.2
233.3
224.8
204.7
210.0
177.5
164.8
175.8
168.3
831.4
(3.84%)
(4.15%)
11
Revenue
ILS 1.426B
5.66%
1.00×
Cost of revenue
ILS 895.1M
5.45%
0.98×
Operating expenses
ILS 273.1M
6.54%
1.09×
Goodwill & intangibles
21.01%
Spread over hurdle
16.15%