0.181
RevenueILS B
0.794
0.865
0.925
0.977
1.030
1.091
1.166
1.221
1.318
1.398
0.194
6.31%
6.65%
53
28.90
Revenue growth%
8.28
10.13
12.24
12.69
14.56
14.86
16.58
17.24
17.06
14.21
28.70
16.58
14.39
54
4.85
Gross margin%
32.84
35.23
33.00
30.84
29.78
30.44
28.01
25.62
22.63
22.43
19.56
25.62
30.11
86
11.50
Operating margin%
28.92
25.93
23.25
21.31
22.92
20.46
21.21
19.51
21.13
22.32
15.56
21.13
21.82
94
10.69
Net margin%
29.63
29.50
29.97
30.21
29.13
30.24
32.64
32.32
29.80
28.63
10.53
30.24
29.89
69
11.76
P/E ratio (avg)x
15.50
18.31
21.42
25.16
26.12
29.13
29.11
33.42
35.33
41.58
31.91
33.42
27.61
26
18.53
EV/EBITx
16.14
16.70
16.79
17.49
20.21
22.64
24.64
27.75
31.78
32.99
32.45
27.75
21.43
33
20.22
FCF yield (avg)%
3.40
6.10
3.62
1.02
0.40
0.40
1.10
1.31
3.43
5.38
19.53
1.31
2.35
49
16.41
FCF margin%
21.43
19.79
18.54
18.44
19.36
22.26
19.86
22.57
24.48
24.82
16.68
22.57
20.65
6
0.504
FCF / Net incomex
0.382
0.379
0.396
0.395
0.339
0.299
0.322
0.344
0.329
0.360
0.580
0.329
0.352
75
7.97
ROIC%
27.83
28.67
27.27
26.29
25.82
28.25
28.10
27.52
28.01
28.39
16.14
28.10
27.92
60
21.66
Return on equity%
20.05
18.68
16.43
15.66
15.76
17.82
19.99
21.78
19.24
21.20
4.47
19.99
18.96
46
19.50
Return on assets%
1.62
1.07
0.40
2.96
2.38
0.58
1.85
4.37
7.30
10.24
18.14
4.37
2.12
79
7.25
EPSILS
7.76
7.97
8.65
9.14
9.61
9.25
8.71
8.55
8.41
8.55
7.94
(2.32%)
0.29%
—
2.77
EPS growth%
13.58
16.14
16.14
15.87
15.59
13.84
11.10
8.75
9.63
8.08
7.26
9.63
13.71
7
5.93
Bookvalue per shILS
2.64
2.73
2.73
3.03
3.25
3.07
2.84
3.18
3.25
3.61
1.72
2.15%
3.28%
—
7.76
FCF per shareILS
2.41
2.85
2.86
3.37
3.45
3.41
3.92
3.95
4.60
5.19
4.68
8.52%
8.76%
—
4.93
Dividend per shILS
7.49
6.72
6.53
6.23
6.11
6.32
6.83
6.81
7.21
7.69
6.96
4.70%
0.87%
—
12.49
Div yield (avg)%
19.78
22.50
25.41
25.26
25.48
25.21
27.34
24.53
23.23
26.12
7.72
25.21
25.23
88
14.76
Payout ratio%
20.86
18.48
18.69
17.59
15.91
17.54
19.38
19.44
20.34
19.14
21.02
19.38
18.91
37
113.5
Shares (diluted)M
95.66
84.11
88.24
82.94
74.14
65.73
61.25
60.83
61.43
55.14
109.4
(5.75%)
(5.51%)
6
14.87
Buyback yield%
25.68
23.18
25.64
24.07
24.24
26.76
24.60
26.40
28.46
25.47
8.09
26.40
25.56
83
1.152
D/E ratiox
0.911
0.870
0.814
0.884
0.857
0.789
0.733
0.648
0.705
0.623
1.243
0.705
0.802
53
1,081
Enterprise valueILS M
78.92
73.41
75.39
70.73
64.87
61.94
68.51
66.48
64.03
59.29
514.1
(1.78%)
(2.84%)
34
537.6
LT debtILS M
450.0
411.4
384.2
383.8
371.2
362.6
383.4
357.1
353.7
372.7
208.1
0.08%
(1.27%)
8
Revenue
ILS 1.398B
6.65%
1.00×
Cost of revenue
ILS 773.7M
6.38%
0.98×
Operating expenses
ILS 309.7M
6.88%
1.02×
Property and equipment
16.05%
Spread over hurdle
(2.36%)