0.043
RevenueILS B
0.750
0.769
0.791
0.842
0.881
0.938
0.958
0.978
0.997
1.050
0.046
3.56%
3.95%
55
16.04
Revenue growth%
9.62
7.71
8.40
10.01
10.11
7.30
9.83
9.45
8.79
6.25
21.20
8.79
9.12
52
5.49
Gross margin%
18.42
17.19
19.10
16.63
19.04
18.03
20.70
22.66
24.65
27.26
8.13
22.66
19.07
70
28.73
Operating margin%
20.83
23.55
21.04
20.72
18.37
18.27
20.93
20.13
17.44
15.39
18.26
18.27
20.42
20
28.04
Net margin%
12.06
14.19
13.09
12.77
11.91
10.28
7.77
6.63
9.45
7.32
29.14
7.77
11.09
43
11.77
P/E ratio (avg)x
11.50
11.14
10.34
9.757
9.038
10.13
11.25
11.67
10.77
9.612
36.61
10.77
10.55
41
30.54
EV/EBITx
13.83
14.48
14.21
16.07
14.83
14.23
13.79
13.00
14.51
15.72
30.52
14.23
14.35
84
6.34
FCF yield (avg)%
6.60
5.92
6.97
5.49
7.84
8.97
8.08
9.97
7.49
5.43
26.71
8.08
7.23
30
16.14
FCF margin%
1.87
2.71
4.07
2.71
2.45
0.98
3.60
3.11
4.92
6.19
25.68
3.60
2.91
46
1.452
FCF / Net incomex
0.570
0.642
0.702
0.819
0.930
1.002
1.144
1.155
1.112
1.259
0.613
1.144
0.966
12
22.21
ROIC%
25.65
25.65
23.29
22.73
22.35
22.90
25.22
26.09
27.10
24.53
24.08
25.22
24.88
47
8.75
Return on equity%
10.37
10.03
7.90
8.84
6.06
7.61
8.87
8.59
10.50
10.16
9.58
8.87
8.85
20
21.87
Return on assets%
25.38
28.10
27.55
27.31
26.70
25.73
25.69
25.67
28.23
29.98
6.50
25.73
27.00
30
32.63
EPSILS
39.36
40.73
38.92
39.91
42.84
44.16
42.29
43.21
50.81
53.35
33.54
4.48%
3.03%
—
23.68
EPS growth%
20.32
20.92
19.52
18.26
15.34
17.56
17.61
18.63
20.40
18.62
25.44
18.62
18.63
9
22.19
Bookvalue per shILS
15.32
16.32
14.79
13.10
13.68
13.15
12.66
11.96
10.23
9.86
27.05
(6.34%)
(4.85%)
—
30.74
FCF per shareILS
42.62
44.86
48.29
54.96
57.13
57.17
58.03
64.57
58.60
58.54
7.03
0.49%
4.46%
—
21.71
Dividend per shILS
13.83
14.57
14.26
13.67
14.45
14.98
12.85
11.23
11.53
10.92
30.00
(5.45%)
(2.62%)
—
26.34
Div yield (avg)%
26.87
27.88
25.65
26.51
26.96
24.14
24.63
23.91
21.02
23.23
9.50
23.91
25.14
87
21.46
Payout ratio%
19.92
19.93
19.62
19.99
20.76
21.82
20.41
19.62
19.00
16.10
11.72
19.62
19.93
53
13.01
Shares (diluted)M
19.22
20.81
24.26
23.15
23.25
25.58
28.53
28.92
34.04
35.17
12.55
8.63%
6.01%
37
8.30
Buyback yield%
8.04
8.63
6.97
4.58
5.51
5.03
5.41
5.88
7.78
7.64
3.14
5.88
6.43
91
0.904
D/E ratiox
0.887
0.992
0.897
0.852
0.941
1.025
0.973
1.011
1.083
1.020
0.613
1.020
0.983
91
0.891
Enterprise valueILS B
0.393
0.412
0.422
0.497
0.537
0.647
0.782
0.933
0.998
1.076
0.233
14.89%
10.41%
52
585.0
LT debtILS M
206.3
226.3
225.3
217.1
195.4
199.0
178.0
177.5
182.7
172.6
639.7
(2.44%)
(2.05%)
13
Revenue
ILS 1.050B
3.95%
1.00×
Cost of revenue
ILS 490.3M
3.85%
0.99×
Operating expenses
ILS 207.5M
4.03%
1.01×
Spread over hurdle
11.62%