606.7
RevenueILS M
736.6
740.4
754.6
773.9
791.5
820.9
842.4
877.0
900.4
919.4
652.8
3.04%
2.67%
67
10.09
Revenue growth%
15.84
15.88
14.82
14.70
12.44
10.26
8.69
6.90
7.78
8.06
25.03
8.06
11.35
8
15.95
Gross margin%
21.65
24.56
22.08
23.61
23.66
25.62
23.53
25.82
28.73
30.30
7.30
25.82
24.11
68
25.83
Operating margin%
23.46
25.39
24.68
24.73
22.79
20.91
18.42
17.10
18.34
18.58
14.76
18.42
21.85
84
25.99
Net margin%
20.56
21.62
23.14
22.95
21.01
20.29
20.76
20.04
18.59
17.10
25.91
20.04
20.66
69
34.04
P/E ratio (avg)x
23.24
24.22
22.95
24.59
27.52
31.01
29.42
31.16
30.69
29.66
36.54
30.69
28.47
40
26.62
EV/EBITx
18.95
18.81
19.44
18.74
20.32
20.02
18.37
19.43
18.46
17.89
6.188
18.46
18.88
49
3.56
FCF yield (avg)%
27.55
25.12
22.28
23.73
21.30
20.17
18.76
17.03
16.18
17.61
7.15
17.61
20.74
34
21.53
FCF margin%
10.29
10.78
9.87
10.20
12.42
12.39
13.14
15.72
16.55
16.47
17.00
15.72
12.41
71
0.951
FCF / Net incomex
0.935
1.041
1.101
1.104
1.065
1.075
1.098
1.214
1.089
1.185
0.708
1.098
1.093
37
20.30
ROIC%
28.86
27.29
28.93
28.28
30.58
28.75
30.10
27.66
30.41
31.53
3.66
30.10
28.89
58
18.29
Return on equity%
13.64
15.64
16.50
19.19
18.05
18.12
15.75
12.83
11.92
8.96
16.53
12.83
15.69
64
3.60
Return on assets%
20.95
18.40
18.08
19.55
20.22
19.54
17.66
18.58
15.60
16.40
26.35
17.66
18.49
41
5.87
EPSILS
4.41
4.46
4.56
3.90
3.63
3.43
3.69
3.79
4.00
3.52
6.28
(0.63%)
(2.99%)
—
22.97
EPS growth%
14.45
13.14
10.94
8.25
5.41
6.30
5.24
7.91
5.32
7.42
4.56
6.30
7.66
51
6.47
Bookvalue per shILS
6.80
7.60
8.43
9.28
9.53
10.74
11.74
11.60
12.31
13.59
1.42
7.35%
8.63%
—
5.80
FCF per shareILS
3.52
4.08
4.40
4.42
4.73
4.80
5.43
5.65
5.95
6.58
1.46
6.85%
6.72%
—
5.75
Dividend per shILS
4.14
4.35
5.30
5.29
5.43
5.98
6.96
7.47
8.80
8.82
3.82
10.21%
9.15%
—
2.31
Div yield (avg)%
20.73
22.36
21.22
23.18
22.28
20.31
20.05
19.79
21.45
22.18
22.44
20.31
21.33
10
21.83
Payout ratio%
25.22
22.55
24.89
22.92
24.53
25.44
26.15
24.45
26.87
26.66
18.70
26.15
25.05
19
107.6
Shares (diluted)M
109.7
123.9
132.5
136.2
122.2
116.5
115.2
124.8
131.5
136.4
106.0
2.22%
1.76%
84
15.23
Buyback yield%
17.80
16.11
14.43
16.50
17.24
14.48
14.34
13.53
15.63
15.23
3.49
14.48
15.43
61
0.708
D/E ratiox
1.678
1.967
2.239
2.220
2.225
2.285
2.358
2.778
2.739
3.214
0.975
2.739
2.262
49
0.425
Enterprise valueILS B
0.942
1.042
1.078
1.099
1.174
1.350
1.329
1.315
1.359
1.381
0.574
3.31%
5.02%
12
0.875
LT debtILS B
0.922
0.987
1.011
1.059
1.207
1.236
1.473
1.515
1.513
1.629
0.413
6.18%
7.11%
67
Revenue
ILS 919.4M
2.67%
1.00×
Cost of revenue
ILS 508.3M
2.63%
1.00×
Operating expenses
ILS 195.3M
2.76%
1.01×
Property and equipment
20.98%
Goodwill & intangibles
18.65%