73.03
RevenueILS M
493.2
511.5
511.9
513.9
521.4
528.8
546.1
554.2
559.5
574.5
79.72
1.96%
1.64%
57
17.91
Revenue growth%
19.42
19.32
21.85
21.46
20.64
18.98
18.29
21.05
18.15
20.98
3.88
18.98
20.03
78
21.11
Gross margin%
7.44
7.66
10.24
12.07
10.05
10.79
10.74
13.07
10.36
7.92
24.94
10.74
10.30
39
3.74
Operating margin%
22.68
25.08
27.88
27.71
27.50
29.64
27.16
25.66
24.82
24.44
26.49
25.66
26.41
90
18.64
Net margin%
32.07
33.84
36.62
37.07
36.72
39.01
36.18
39.06
39.22
39.15
23.36
39.06
36.89
39
37.12
P/E ratio (avg)x
13.89
13.85
14.66
12.54
11.06
10.21
9.987
8.953
9.227
9.081
33.67
9.227
10.64
66
31.21
EV/EBITx
44.89
47.39
53.06
59.88
62.20
65.98
77.44
84.04
94.71
101.8
19.07
84.04
64.09
25
8.21
FCF yield (avg)%
31.45
31.45
31.33
29.06
29.79
30.26
27.81
25.20
28.11
29.28
13.36
28.11
29.53
15
29.53
FCF margin%
1.93
3.37
1.04
0.60
0.40
0.40
1.74
0.40
0.40
0.40
20.10
0.40
0.50
16
1.433
FCF / Net incomex
0.867
0.853
0.804
0.705
0.663
0.668
0.664
0.720
0.775
0.841
1.360
0.720
0.747
36
28.14
ROIC%
29.04
26.77
28.52
30.02
29.32
29.89
29.06
28.75
27.34
29.19
19.37
29.06
29.05
27
14.97
Return on equity%
16.23
16.06
17.89
17.43
17.13
18.67
16.86
15.37
13.50
12.27
24.28
15.37
16.54
82
22.57
Return on assets%
7.08
8.10
8.34
6.33
4.28
6.40
8.12
9.63
8.60
7.13
21.70
8.12
7.61
55
0.81
EPSILS
0.39
0.45
0.43
0.44
0.44
0.40
0.45
0.44
0.42
0.43
0.87
(0.54%)
1.84%
—
25.70
EPS growth%
18.70
18.20
19.67
19.76
22.65
24.26
25.78
27.98
28.80
29.18
18.55
27.98
23.46
90
0.79
Bookvalue per shILS
0.94
0.95
1.05
1.04
0.92
1.02
1.03
0.95
0.97
1.05
0.32
2.78%
1.45%
—
1.52
FCF per shareILS
1.42
1.56
1.58
1.58
1.55
1.57
1.55
1.54
1.77
1.96
1.13
4.87%
3.57%
—
0.33
Dividend per shILS
1.68
1.95
1.85
2.06
2.07
2.23
2.35
2.49
2.42
2.45
0.89
3.38%
4.28%
—
9.12
Div yield (avg)%
5.41
6.39
6.20
8.81
9.30
11.65
12.93
13.10
15.50
16.58
6.58
13.10
10.48
25
5.16
Payout ratio%
26.25
26.04
25.04
25.59
25.64
23.79
22.93
23.12
20.92
19.75
25.90
22.93
24.42
43
217.8
Shares (diluted)M
228.7
206.9
197.6
190.2
184.1
205.5
228.7
219.8
198.0
216.3
217.1
3.27%
(0.10%)
47
23.17
Buyback yield%
4.53
3.99
3.30
1.41
3.33
4.62
6.12
6.06
7.33
8.70
25.53
6.12
4.57
86
1.563
D/E ratiox
0.954
0.922
0.930
0.870
0.792
0.887
0.964
0.873
0.869
0.847
0.155
0.873
0.880
95
348.3
Enterprise valueILS M
400.7
425.2
426.7
420.7
458.9
410.8
396.6
346.3
317.1
282.2
636.4
(9.27%)
(4.77%)
52
789.9
LT debtILS M
643.7
692.7
741.1
803.6
808.6
829.3
761.2
688.4
720.1
762.6
296.0
(1.16%)
1.61%
15
Revenue
ILS 574.5M
1.64%
1.00×
Cost of revenue
ILS 351.6M
1.55%
0.99×
Operating expenses
ILS 78.20M
1.17%
0.95×
Cash and investments
18.27%