0.396
RevenueILS B
0.865
0.911
0.980
1.014
1.088
1.145
1.191
1.236
1.326
1.374
0.423
4.78%
5.21%
67
14.49
Revenue growth%
18.30
19.02
18.05
16.79
15.64
14.65
14.49
16.21
15.79
16.60
5.45
15.79
16.41
83
4.88
Gross margin%
14.51
15.12
13.17
15.37
18.06
20.06
17.79
15.23
17.73
18.73
11.99
17.79
16.55
12
18.42
Operating margin%
14.42
16.28
13.95
11.96
10.05
7.95
10.09
11.02
11.16
9.30
14.77
10.09
11.09
73
7.59
Net margin%
11.11
10.42
8.28
7.98
9.76
12.17
14.41
11.70
11.95
14.36
15.73
12.17
11.41
44
15.23
P/E ratio (avg)x
46.72
54.73
57.08
67.56
74.62
87.14
93.07
98.57
113.6
122.8
23.69
98.57
80.88
33
37.59
EV/EBITx
9.665
10.66
10.70
12.15
13.03
12.65
13.29
12.80
13.25
15.11
15.96
13.25
12.73
45
13.51
FCF yield (avg)%
23.77
21.13
21.50
24.41
25.08
22.86
23.94
25.92
26.28
24.02
12.32
24.02
23.98
24
12.47
FCF margin%
18.30
15.77
15.41
13.82
15.71
16.85
16.73
15.10
14.27
16.05
7.95
16.05
15.74
45
1.500
FCF / Net incomex
1.362
1.185
1.071
1.072
0.977
0.863
0.887
0.871
0.869
0.948
1.314
0.871
0.963
35
22.74
ROIC%
28.38
28.66
26.30
26.14
24.89
23.24
22.03
20.34
18.66
16.13
17.59
20.34
24.07
38
16.00
Return on equity%
17.40
14.91
17.59
14.83
13.50
15.92
15.27
12.59
9.77
11.39
3.46
12.59
14.87
42
17.64
Return on assets%
0.40
0.40
0.40
2.04
1.54
0.40
0.40
0.40
0.40
0.40
17.97
0.40
0.40
58
0.94
EPSILS
1.28
1.26
1.14
1.16
1.05
0.99
0.98
0.89
0.96
0.97
1.05
(1.49%)
(3.35%)
—
2.64
EPS growth%
16.44
14.75
11.96
11.31
8.72
6.36
7.10
5.07
4.91
6.82
5.37
6.36
7.91
19
2.83
Bookvalue per shILS
0.62
0.58
0.58
0.51
0.52
0.48
0.44
0.45
0.44
0.48
0.49
(1.43%)
(3.04%)
—
2.97
FCF per shareILS
1.14
1.16
1.18
1.22
1.19
1.26
1.50
1.46
1.60
1.75
0.99
7.98%
5.97%
—
3.46
Dividend per shILS
2.56
2.84
3.12
3.11
3.60
3.68
3.62
3.49
3.80
4.14
2.43
2.82%
4.41%
—
7.95
Div yield (avg)%
19.10
16.41
18.81
16.76
13.76
16.73
19.26
16.46
17.73
15.72
21.69
16.73
16.74
65
9.09
Payout ratio%
9.81
9.67
11.73
14.46
14.89
15.35
13.54
16.22
14.86
13.93
16.75
14.86
14.20
70
231.1
Shares (diluted)M
386.4
395.3
403.0
387.8
358.7
364.2
362.8
348.3
333.4
346.8
222.1
(0.67%)
0.11%
91
2.32
Buyback yield%
23.10
25.34
28.02
28.58
31.32
33.93
32.31
29.43
27.71
28.46
9.87
29.43
28.52
9
1.280
D/E ratiox
1.375
1.430
1.447
1.555
1.487
1.412
1.453
1.366
1.346
1.389
0.814
1.389
1.421
81
359.5
Enterprise valueILS M
132.2
139.8
149.2
157.7
150.4
145.4
141.3
157.4
147.5
160.8
818.8
1.35%
1.97%
10
1.048
LT debtILS B
0.901
0.944
0.871
0.749
0.646
0.665
0.680
0.599
0.620
0.653
1.126
0.20%
(2.95%)
69
Revenue
ILS 1.374B
5.21%
1.00×
Cost of revenue
ILS 771.9M
5.10%
0.99×
Operating expenses
ILS 205.1M
6.18%
1.10×
Cash and investments
18.17%