7.269
RevenueILS M
10.31
11.01
11.84
12.52
13.63
14.27
15.52
16.17
17.41
18.30
7.816
6.07%
6.34%
35
4.38
Revenue growth%
20.04
19.36
19.88
18.25
15.51
16.11
16.43
16.15
14.85
16.33
23.68
16.15
16.38
55
2.97
Gross margin%
13.24
12.48
10.17
13.03
11.42
10.47
11.65
13.32
11.52
11.29
29.21
11.52
11.58
55
17.00
Operating margin%
9.91
8.19
8.96
8.15
8.46
10.23
12.14
14.72
13.75
14.19
4.86
13.75
10.07
43
14.34
Net margin%
12.97
15.38
16.48
14.99
14.39
12.22
15.08
16.46
17.47
19.46
24.09
16.46
15.23
47
27.93
P/E ratio (avg)x
33.75
34.51
39.10
38.23
39.23
40.48
41.85
44.14
49.42
48.94
24.89
44.14
39.86
58
17.03
EV/EBITx
30.40
30.77
30.47
31.17
28.64
28.79
27.26
25.67
23.72
24.59
17.99
25.67
28.72
22
16.34
FCF yield (avg)%
37.93
38.17
37.46
37.42
35.05
37.38
39.60
41.61
41.98
41.81
24.14
41.61
38.05
77
26.84
FCF margin%
3.49
3.12
3.02
1.02
2.41
0.40
0.40
0.40
0.40
0.57
13.97
0.40
0.79
31
1.246
FCF / Net incomex
0.168
0.168
0.163
0.179
0.186
0.198
0.213
0.227
0.247
0.231
0.100
0.227
0.192
44
23.05
ROIC%
24.83
24.21
22.35
21.19
20.44
21.30
22.07
22.89
24.37
27.26
25.20
22.89
22.62
83
21.04
Return on equity%
26.73
28.77
30.62
32.55
32.47
32.56
35.42
34.02
32.17
29.95
10.32
32.56
32.32
32
15.65
Return on assets%
22.19
24.25
22.04
23.25
23.14
23.33
25.21
28.04
26.42
28.87
8.04
26.42
23.79
40
0.35
EPSILS
0.80
0.71
0.76
0.68
0.66
0.66
0.65
0.60
0.62
0.62
0.39
(1.28%)
(2.95%)
—
24.93
EPS growth%
19.79
17.67
16.57
17.08
17.69
16.31
16.34
18.66
20.56
19.38
28.74
18.66
17.68
92
0.28
Bookvalue per shILS
2.12
2.14
2.56
3.07
3.39
3.86
4.13
4.36
5.29
5.49
1.22
10.12%
11.90%
—
1.62
FCF per shareILS
0.76
0.78
0.73
0.80
0.74
0.72
0.79
0.86
0.96
0.94
1.72
5.13%
1.25%
—
1.46
Dividend per shILS
1.18
1.21
1.26
1.42
1.34
1.56
1.71
1.99
2.16
2.48
0.47
13.18%
9.12%
—
2.11
Div yield (avg)%
15.42
16.10
15.84
15.47
17.03
18.87
18.20
20.59
22.96
22.55
11.58
20.59
17.61
23
22.51
Payout ratio%
8.71
7.10
5.11
4.50
2.39
4.39
7.18
9.54
10.36
8.23
17.96
8.23
7.14
16
5.932
Shares (diluted)M
6.312
6.803
7.702
8.481
8.505
9.286
9.966
9.512
8.685
8.559
5.790
0.13%
3.28%
47
20.36
Buyback yield%
12.50
10.48
8.77
7.46
6.21
5.07
3.35
3.26
5.92
5.09
3.96
5.07
6.07
86
1.128
D/E ratiox
1.560
1.469
1.619
1.574
1.507
1.471
1.498
1.558
1.572
1.613
0.157
1.558
1.559
52
20.99
Enterprise valueILS M
16.13
14.16
14.24
12.93
13.29
13.50
14.08
14.53
14.88
14.39
6.140
1.61%
(2.22%)
73
1.620
LT debtILS M
6.120
6.338
6.602
6.722
7.557
7.404
7.470
8.531
9.058
10.27
5.357
6.34%
6.31%
68
Revenue
ILS 18.30M
6.34%
1.00×
Cost of revenue
ILS 12.81M
6.34%
1.00×
Operating expenses
ILS 2.262M
6.64%
1.03×
Goodwill & intangibles
17.97%