1.409
RevenueILS M
0.619
0.662
0.712
0.742
0.808
0.869
0.914
0.974
1.049
1.092
1.444
6.21%
6.74%
38
7.81
Revenue growth%
8.42
9.23
10.82
11.41
8.75
10.66
10.32
9.87
7.93
10.34
26.82
10.32
10.10
93
14.39
Gross margin%
10.31
7.75
9.29
6.94
5.85
7.70
6.68
4.66
6.74
4.80
19.78
6.68
6.84
50
28.68
Operating margin%
17.73
18.55
19.01
20.02
17.16
16.24
14.89
13.78
14.26
12.33
15.46
14.26
16.70
64
17.92
Net margin%
26.33
27.48
27.34
27.62
27.25
27.05
26.00
25.53
27.99
27.27
23.85
27.05
27.26
84
19.94
P/E ratio (avg)x
21.57
20.04
18.89
17.14
18.91
18.95
17.51
18.78
18.22
18.80
17.91
18.78
18.84
72
34.76
EV/EBITx
26.34
27.34
24.83
24.66
26.79
24.90
24.90
24.21
24.19
22.37
36.11
24.21
24.86
44
24.32
FCF yield (avg)%
27.15
30.11
31.58
33.21
31.13
31.60
29.66
32.45
32.27
32.95
13.32
32.27
31.59
17
21.59
FCF margin%
15.39
13.81
16.16
14.06
11.98
10.50
9.99
10.55
8.52
9.91
15.68
9.99
11.26
39
0.767
FCF / Net incomex
1.984
1.976
1.842
2.088
2.038
1.973
2.108
2.213
2.475
2.781
0.903
2.213
2.063
15
28.32
ROIC%
3.91
2.62
1.63
0.88
0.40
0.40
0.40
2.83
0.40
0.88
19.11
0.40
0.88
82
3.80
Return on equity%
3.68
1.16
2.55
4.43
3.68
2.61
1.23
3.08
4.15
4.98
12.43
3.08
3.38
20
18.30
Return on assets%
17.56
16.32
15.56
12.84
12.07
13.36
12.18
9.78
12.42
12.71
2.08
12.42
12.77
9
4.63
EPSILS
6.31
7.34
8.31
8.78
10.12
10.59
11.29
12.18
13.48
13.08
4.75
5.26%
9.24%
—
23.39
EPS growth%
12.91
10.75
13.33
15.95
15.62
12.92
14.06
13.94
15.69
15.58
26.16
14.06
14.00
43
2.61
Bookvalue per shILS
2.92
3.20
3.02
2.86
3.35
3.59
3.96
3.78
3.59
3.53
3.20
1.03%
2.36%
—
3.22
FCF per shareILS
3.17
3.61
3.44
3.69
3.61
3.97
3.87
3.79
4.06
4.27
3.76
3.46%
3.24%
—
1.79
Dividend per shILS
2.59
2.55
2.77
2.62
2.38
2.42
2.37
2.47
2.24
2.30
0.89
(0.67%)
(0.72%)
—
5.19
Div yield (avg)%
15.93
15.98
16.36
17.51
15.46
18.05
15.64
17.88
15.69
13.24
8.27
15.69
15.95
58
22.17
Payout ratio%
22.29
20.11
18.63
21.00
22.05
22.27
20.67
18.45
17.53
19.07
14.49
19.07
20.39
42
0.134
Shares (diluted)M
0.104
0.110
0.102
0.109
0.103
0.091
0.097
0.100
0.106
0.109
0.134
1.12%
(1.18%)
76
10.01
Buyback yield%
12.06
12.18
11.63
9.86
7.39
5.91
5.23
4.72
4.70
4.28
27.72
4.72
6.65
13
1.458
D/E ratiox
1.017
1.084
1.023
1.075
1.107
1.059
0.996
1.057
1.043
1.143
1.495
1.057
1.058
27
0.893
Enterprise valueILS M
0.162
0.182
0.203
0.207
0.227
0.253
0.292
0.311
0.345
0.357
0.528
9.46%
7.90%
64
0.894
LT debtILS M
1.355
1.549
1.776
1.933
2.298
2.364
2.347
2.742
2.974
3.300
0.226
7.51%
10.49%
29
Revenue
ILS 1.092M
6.74%
1.00×
Cost of revenue
ILS 0.586M
6.69%
1.00×
Operating expenses
ILS 0.243M
7.39%
1.06×
Goodwill & intangibles
18.95%
Cash and investments
15.32%