0.780
RevenueILS B
0.498
0.527
0.570
0.618
0.663
0.729
0.800
0.881
0.968
1.054
0.855
9.71%
8.79%
66
3.21
Revenue growth%
26.60
27.38
29.18
31.27
33.87
32.20
30.11
32.94
34.73
32.70
4.81
32.70
31.73
37
7.09
Gross margin%
32.39
34.26
31.92
30.73
28.26
26.47
25.42
22.75
23.73
23.41
21.19
23.73
27.36
58
27.25
Operating margin%
2.50
2.74
0.40
0.40
3.38
4.17
2.46
1.60
0.40
0.40
18.23
1.60
2.03
18
27.70
Net margin%
12.55
14.43
13.61
14.60
16.25
15.56
17.81
15.57
15.15
15.79
21.05
15.57
15.36
11
30.16
P/E ratio (avg)x
21.47
23.66
22.71
23.08
22.60
23.06
27.13
28.79
33.80
35.38
31.98
28.79
23.37
49
33.14
EV/EBITx
35.67
42.66
45.94
51.02
54.55
62.19
67.90
69.42
73.20
83.04
11.33
69.42
58.37
36
22.64
FCF yield (avg)%
24.12
24.45
24.85
24.32
22.58
23.41
26.23
25.26
25.90
27.04
15.94
25.90
24.65
46
7.14
FCF margin%
11.03
9.25
8.82
6.31
6.55
9.50
7.96
7.18
4.38
3.56
7.61
7.18
7.57
78
0.435
FCF / Net incomex
0.169
0.157
0.177
0.185
0.199
0.208
0.199
0.217
0.204
0.203
1.286
0.204
0.199
43
23.08
ROIC%
15.89
14.71
13.64
12.87
15.02
14.99
13.01
13.37
14.99
15.10
24.78
14.99
14.85
20
16.83
Return on equity%
28.74
26.12
24.85
26.19
24.67
25.99
27.26
25.18
26.88
26.12
10.82
26.12
26.12
79
19.11
Return on assets%
13.89
14.28
12.61
11.08
11.43
9.73
7.43
4.61
1.77
3.20
26.20
4.61
10.41
88
14.83
EPSILS
50.38
56.95
60.02
69.06
63.78
60.93
56.66
56.36
52.74
51.40
16.20
(4.22%)
1.57%
—
10.92
EPS growth%
14.74
12.77
10.82
7.91
6.42
4.62
4.29
1.58
0.46
0.40
10.54
1.58
5.52
77
9.98
Bookvalue per shILS
33.64
36.42
38.78
37.69
37.20
42.75
41.38
46.70
50.30
50.10
17.17
6.13%
4.45%
—
10.10
FCF per shareILS
66.83
75.13
79.62
83.50
81.27
89.22
95.78
92.06
94.42
99.97
17.90
4.23%
3.56%
—
48.08
Dividend per shILS
17.60
16.14
14.61
16.25
17.59
17.28
18.43
17.65
16.32
14.82
20.80
(3.36%)
(1.56%)
—
29.85
Div yield (avg)%
3.09
1.74
0.95
2.62
0.40
0.40
0.40
1.02
3.84
2.74
26.67
1.02
1.38
57
8.33
Payout ratio%
23.96
24.88
24.55
23.09
22.62
20.80
21.65
23.02
21.69
19.26
13.16
21.65
22.82
60
12.01
Shares (diluted)M
20.07
20.60
22.56
24.15
25.25
25.66
26.42
26.47
27.22
27.22
12.02
1.52%
3.35%
74
18.88
Buyback yield%
4.25
4.73
5.14
5.39
5.95
7.09
5.08
4.02
1.53
4.40
20.51
4.40
4.91
19
0.447
D/E ratiox
2.182
2.079
2.252
2.531
2.648
2.781
2.868
3.008
3.373
3.895
0.820
3.008
2.714
40
167.1
Enterprise valueILS M
721.8
738.5
632.9
666.0
678.8
598.3
593.1
599.6
637.8
645.1
147.9
(1.01%)
(1.40%)
11
0.868
LT debtILS B
0.607
0.684
0.742
0.820
0.865
0.914
0.918
1.030
1.087
0.973
0.841
2.38%
4.95%
12
Revenue
ILS 1.054B
8.79%
1.00×
Cost of revenue
ILS 611.4M
8.64%
0.99×
Operating expenses
ILS 111.5M
9.79%
1.10×
Cash and investments
16.39%