3.023
RevenueILS B
3.531
3.693
3.819
3.977
4.045
4.142
4.263
4.443
4.624
4.663
3.295
2.88%
2.93%
62
28.36
Revenue growth%
27.68
25.45
26.01
25.39
24.21
22.05
22.34
19.67
18.60
17.65
14.49
19.67
23.27
46
22.81
Gross margin%
20.92
21.83
23.17
24.19
25.39
23.16
21.62
24.39
26.98
24.77
28.53
24.39
23.68
16
20.89
Operating margin%
16.22
16.83
16.26
18.54
17.32
15.05
14.82
14.66
16.15
18.28
26.41
15.05
16.24
18
14.72
Net margin%
12.16
10.26
11.42
9.20
9.31
9.01
6.18
5.12
7.53
4.93
27.96
6.18
9.11
92
12.26
P/E ratio (avg)x
24.94
28.27
31.66
35.58
33.68
35.77
39.27
40.71
42.52
48.29
35.80
40.71
35.67
27
30.44
EV/EBITx
33.36
34.17
39.78
40.72
45.57
49.34
49.57
52.29
51.19
56.46
15.00
51.19
47.46
88
11.38
FCF yield (avg)%
24.80
26.65
27.15
24.54
23.31
22.99
22.51
22.93
23.16
24.81
6.13
22.99
23.93
14
22.39
FCF margin%
6.48
7.16
7.11
9.89
6.96
6.01
8.63
9.56
7.90
9.52
14.29
8.63
7.53
25
0.899
FCF / Net incomex
0.255
0.281
0.286
0.311
0.352
0.325
0.301
0.330
0.360
0.394
1.212
0.330
0.318
82
2.97
ROIC%
12.88
15.88
15.60
14.97
13.76
15.31
16.38
18.17
18.28
17.11
27.74
17.11
15.74
32
5.90
Return on equity%
14.18
13.29
16.17
18.28
19.98
21.69
24.05
23.08
23.21
23.12
4.00
23.12
20.84
64
5.52
Return on assets%
20.81
17.97
18.64
16.83
18.09
17.72
17.89
18.17
18.77
18.75
13.06
18.17
18.13
50
0.28
EPSILS
0.85
0.86
0.99
1.11
1.15
1.22
1.20
1.31
1.47
1.42
0.30
4.37%
5.96%
—
2.19
EPS growth%
9.85
10.34
11.53
11.62
13.71
16.38
17.65
18.05
17.89
19.56
9.32
17.89
15.05
44
0.53
Bookvalue per shILS
0.56
0.57
0.63
0.62
0.60
0.69
0.82
0.90
0.96
0.99
0.72
10.63%
7.58%
—
0.26
FCF per shareILS
0.14
0.16
0.18
0.19
0.21
0.20
0.21
0.20
0.22
0.22
0.75
0.09%
5.64%
—
0.68
Dividend per shILS
0.49
0.50
0.55
0.63
0.66
0.62
0.61
0.59
0.55
0.51
0.15
(4.94%)
0.71%
—
12.70
Div yield (avg)%
16.90
15.25
18.21
17.34
16.28
15.38
13.14
15.22
12.77
12.49
11.26
13.14
15.31
47
6.01
Payout ratio%
24.31
27.10
25.30
24.09
23.83
22.27
25.14
23.66
21.63
23.02
15.12
23.02
23.96
12
2.803
Shares (diluted)B
3.098
3.170
3.264
3.398
3.547
3.920
4.334
5.013
5.588
5.470
2.754
9.05%
5.68%
20
4.52
Buyback yield%
23.56
25.89
23.68
26.62
24.62
23.38
21.99
21.61
23.87
26.27
8.51
23.38
23.78
51
1.021
D/E ratiox
1.345
1.435
1.405
1.524
1.666
1.537
1.653
1.543
1.506
1.632
0.375
1.543
1.530
43
0.368
Enterprise valueILS B
3.785
4.096
3.966
4.151
4.448
4.052
4.023
4.096
4.189
4.492
2.156
0.20%
0.84%
69
2.724
LT debtILS B
1.973
1.967
1.991
1.829
1.894
1.845
1.911
2.036
1.861
1.922
4.254
0.29%
0.26%
90
Revenue
ILS 4.663B
2.93%
1.00×
Cost of revenue
ILS 2.905B
3.35%
1.04×
Operating expenses
ILS 550.3M
1.36%
0.86×
Cash and investments
19.65%