367.6
RevenueILS M
419.6
437.3
448.8
469.2
483.7
514.4
540.7
573.8
610.2
625.9
394.0
5.29%
4.37%
24
18.43
Revenue growth%
29.71
28.83
26.22
25.24
28.00
27.29
26.58
26.64
25.92
27.18
12.02
26.64
26.91
17
6.16
Gross margin%
8.76
11.70
9.28
10.25
7.25
6.31
4.85
3.41
3.75
3.37
16.36
3.75
6.78
69
3.48
Operating margin%
19.05
16.45
13.50
11.92
10.70
9.92
11.99
9.05
11.19
11.00
15.64
11.00
11.55
86
13.52
Net margin%
20.08
21.60
23.07
22.66
20.89
23.61
25.03
27.81
28.51
28.57
27.14
27.81
23.34
30
33.23
P/E ratio (avg)x
27.12
24.75
22.16
22.76
21.52
21.19
23.20
25.19
27.14
25.62
36.65
25.19
23.97
77
8.376
EV/EBITx
16.00
17.45
19.33
18.97
16.79
17.41
16.43
17.99
18.05
20.23
26.85
17.99
17.72
10
8.78
FCF yield (avg)%
22.58
23.94
25.62
23.35
22.30
22.94
20.28
20.61
22.47
20.93
17.60
20.93
22.53
14
5.25
FCF margin%
22.45
23.66
26.63
27.60
29.33
27.30
30.17
27.74
25.41
23.63
11.35
27.30
26.97
16
0.267
FCF / Net incomex
0.884
0.935
0.925
0.920
0.907
0.817
0.879
0.886
0.860
0.784
1.768
0.860
0.885
31
6.92
ROIC%
15.59
14.73
12.21
12.60
11.38
12.52
12.29
9.93
10.26
11.75
13.30
11.75
12.25
86
13.25
Return on equity%
11.52
13.13
15.61
14.72
17.26
14.55
13.01
10.75
13.44
15.08
10.35
13.44
13.99
62
24.98
Return on assets%
0.83
2.85
1.00
4.00
3.30
5.45
7.25
7.30
4.63
1.67
28.15
5.45
3.65
8
0.61
EPSILS
0.43
0.52
0.58
0.58
0.64
0.65
0.76
0.88
0.89
1.07
0.64
10.77%
10.47%
—
15.35
EPS growth%
4.88
4.52
6.34
6.88
5.26
2.51
3.48
3.35
5.64
7.78
18.16
3.48
5.07
83
0.52
Bookvalue per shILS
0.74
0.77
0.75
0.76
0.91
0.89
1.00
1.13
1.31
1.41
0.20
9.12%
6.76%
—
0.50
FCF per shareILS
0.33
0.32
0.29
0.28
0.30
0.30
0.28
0.26
0.27
0.26
0.15
(2.34%)
(2.35%)
—
0.55
Dividend per shILS
0.16
0.18
0.17
0.16
0.17
0.20
0.20
0.19
0.19
0.19
0.43
1.83%
1.43%
—
5.46
Div yield (avg)%
9.31
7.04
5.96
3.90
2.37
3.96
5.63
4.96
5.70
6.52
4.05
5.63
5.66
13
20.38
Payout ratio%
11.34
12.89
11.29
13.51
13.46
14.73
12.39
13.34
11.64
11.35
7.80
12.39
12.64
31
0.459
Shares (diluted)B
0.804
0.802
0.909
1.044
1.178
1.356
1.592
1.560
1.803
2.144
0.464
12.73%
11.93%
20
26.96
Buyback yield%
22.93
25.01
27.62
28.35
29.17
29.49
27.68
28.47
31.39
33.91
26.16
29.49
28.41
36
1.078
D/E ratiox
1.999
2.033
2.265
2.260
2.578
2.835
3.026
3.438
3.736
3.513
0.251
3.438
2.706
59
76.27
Enterprise valueILS M
63.40
72.21
70.46
68.46
69.52
73.44
83.42
86.99
85.48
95.62
72.81
6.58%
4.74%
22
120.7
LT debtILS M
55.96
60.99
59.38
61.23
57.26
52.00
51.27
51.28
56.29
59.61
422.5
0.81%
1.63%
83
Revenue
ILS 625.9M
4.37%
1.00×
Cost of revenue
ILS 391.2M
4.40%
1.00×
Operating expenses
ILS 67.95M
5.40%
1.10×
Goodwill & intangibles
16.81%