1.717
RevenueILS B
1.616
1.648
1.669
1.715
1.820
1.925
1.967
2.070
2.134
2.178
1.873
3.66%
3.56%
41
12.51
Revenue growth%
6.56
4.39
5.51
4.62
6.49
4.25
5.31
4.62
7.08
7.67
3.77
5.31
5.41
83
9.18
Gross margin%
13.56
16.47
18.30
18.49
21.41
18.45
19.30
20.14
19.26
21.64
8.93
19.30
18.87
84
28.43
Operating margin%
8.93
7.84
5.60
7.45
7.58
8.54
11.27
13.05
12.76
14.67
9.68
12.76
8.74
18
4.06
Net margin%
1.02
2.93
4.32
4.17
5.25
6.43
4.36
6.64
8.97
7.28
15.69
6.64
4.80
53
25.90
P/E ratio (avg)x
43.76
41.46
45.39
48.58
44.81
41.17
44.44
47.85
45.84
42.19
28.70
44.44
44.62
79
6.375
EV/EBITx
50.70
52.43
61.77
68.56
69.56
76.64
75.09
87.60
86.32
103.8
6.546
86.32
72.32
47
5.14
FCF yield (avg)%
3.30
0.65
0.40
0.40
1.02
3.53
1.87
3.24
5.90
3.97
5.00
3.53
2.55
77
5.79
FCF margin%
3.91
2.84
5.15
5.34
5.08
4.01
4.99
5.02
5.01
2.43
10.54
4.99
5.00
54
0.990
FCF / Net incomex
1.071
1.001
1.110
1.043
0.990
1.070
1.180
1.338
1.462
1.377
1.400
1.338
1.090
51
4.42
ROIC%
39.89
41.54
40.94
43.21
42.19
43.81
42.98
41.83
41.36
38.87
13.85
41.83
41.69
68
19.99
Return on equity%
16.71
15.16
15.67
18.54
20.95
22.95
23.44
25.15
25.39
27.95
20.68
25.15
21.95
21
24.76
Return on assets%
23.47
22.72
22.84
25.52
26.29
28.75
31.01
28.18
25.95
23.84
18.50
28.18
25.74
39
2.49
EPSILS
4.12
3.82
4.31
4.31
3.99
4.09
4.21
3.94
4.37
4.10
2.77
0.55%
(0.15%)
—
6.91
EPS growth%
26.56
27.61
30.20
28.64
28.47
27.68
28.12
26.18
26.32
23.97
15.54
26.32
27.64
66
3.29
Bookvalue per shILS
2.54
2.45
2.51
2.37
2.52
2.41
2.31
2.61
2.72
2.98
2.24
3.40%
2.47%
—
1.84
FCF per shareILS
1.12
1.15
1.02
0.90
0.87
0.94
0.89
0.83
0.72
0.66
0.99
(5.44%)
(4.96%)
—
1.52
Dividend per shILS
3.45
4.07
4.09
4.80
5.33
5.91
6.21
6.47
7.63
8.46
1.02
9.67%
9.63%
—
11.23
Div yield (avg)%
14.67
11.92
10.75
10.54
8.62
6.60
9.03
9.18
9.39
9.01
28.79
9.03
9.29
33
16.45
Payout ratio%
18.23
18.35
18.54
21.31
20.10
23.02
25.45
24.50
24.16
22.93
17.22
24.16
22.12
8
0.492
Shares (diluted)B
0.675
0.729
0.756
0.817
0.812
0.823
0.894
0.896
1.002
0.986
0.483
3.96%
4.95%
57
8.67
Buyback yield%
8.26
8.27
10.12
10.57
11.13
9.27
10.23
13.21
13.78
16.51
13.48
13.21
10.40
33
1.447
D/E ratiox
0.269
0.288
0.261
0.242
0.267
0.240
0.217
0.221
0.205
0.184
1.411
0.217
0.241
41
134.6
Enterprise valueILS M
106.5
102.7
98.73
107.4
116.2
127.8
131.3
141.1
142.9
147.8
727.9
4.93%
3.05%
13
1.396
LT debtILS B
1.591
1.813
1.788
1.767
1.642
1.680
1.810
1.842
1.936
1.982
0.907
3.84%
3.61%
11
Revenue
ILS 2.178B
3.56%
1.00×
Cost of revenue
ILS 1.525B
3.56%
1.00×
Operating expenses
ILS 417.7M
3.42%
0.99×
Cash and investments
18.64%
Property and equipment
17.98%