494.9
RevenueILS M
422.1
433.5
464.9
478.2
496.4
510.2
523.2
553.0
577.1
593.8
535.0
3.65%
3.97%
92
21.16
Revenue growth%
28.73
27.83
30.36
30.50
27.56
24.95
24.02
25.10
26.93
24.91
11.17
24.95
27.25
73
10.72
Gross margin%
18.60
18.22
19.73
19.00
21.79
24.72
26.39
24.46
27.03
27.97
14.24
26.39
23.13
46
9.28
Operating margin%
5.99
5.28
4.15
4.59
5.38
5.00
3.09
3.87
5.80
3.62
18.02
3.87
4.79
24
8.85
Net margin%
2.82
3.98
5.20
5.96
7.02
6.75
3.99
6.53
3.78
4.24
4.79
4.24
4.72
72
8.398
P/E ratio (avg)x
47.19
53.49
57.38
58.77
59.31
60.31
65.76
79.61
80.48
80.81
30.80
79.61
59.81
77
35.39
EV/EBITx
26.55
27.12
25.30
23.16
22.78
23.68
22.45
21.71
22.22
21.30
20.60
22.22
22.97
91
7.13
FCF yield (avg)%
17.85
18.60
16.59
18.95
21.62
22.79
21.11
21.43
19.80
20.57
17.67
21.11
20.18
18
7.24
FCF margin%
14.13
14.05
11.97
12.07
13.99
15.90
15.85
18.73
20.24
18.99
4.59
18.73
14.99
71
0.422
FCF / Net incomex
0.382
0.368
0.345
0.321
0.335
0.335
0.350
0.357
0.379
0.345
0.341
0.350
0.347
24
5.77
ROIC%
24.06
22.86
21.65
19.72
20.20
19.19
21.95
21.10
19.73
18.24
19.42
19.73
20.65
80
10.49
Return on equity%
18.40
19.88
19.52
20.89
20.14
20.55
21.63
20.09
20.28
18.03
15.69
20.28
20.11
25
28.76
Return on assets%
18.16
20.46
20.69
19.78
18.49
16.86
16.80
15.92
13.82
11.89
29.94
15.92
17.51
31
0.85
EPSILS
1.61
1.47
1.56
1.57
1.78
1.67
1.82
1.91
1.96
1.77
0.92
(0.15%)
1.01%
—
4.72
EPS growth%
3.61
1.42
1.68
2.47
4.54
3.12
4.65
1.93
4.73
6.23
18.93
4.65
3.37
85
0.44
Bookvalue per shILS
1.67
1.64
1.68
1.70
1.65
1.85
1.78
1.91
2.22
2.28
0.46
6.66%
3.51%
—
1.79
FCF per shareILS
0.60
0.71
0.70
0.70
0.82
0.95
0.98
1.08
1.18
1.39
0.34
11.11%
10.38%
—
1.12
Dividend per shILS
2.17
2.36
2.73
3.10
3.09
3.46
3.92
3.80
4.33
5.06
0.77
10.36%
9.45%
—
6.08
Div yield (avg)%
10.30
7.88
6.04
3.58
2.65
1.65
1.53
1.48
0.40
1.63
25.39
1.53
2.15
76
18.55
Payout ratio%
7.42
8.33
10.38
11.93
11.51
13.73
12.91
10.23
11.90
10.85
16.88
11.90
11.18
68
187.8
Shares (diluted)M
155.0
161.2
154.6
142.6
159.0
167.9
171.0
188.3
205.1
218.0
186.3
6.51%
3.10%
41
10.49
Buyback yield%
1.29
0.40
3.27
5.42
6.08
6.80
6.24
4.57
7.16
5.04
18.79
6.24
5.23
67
0.316
D/E ratiox
1.207
1.428
1.505
1.645
1.874
2.020
1.962
1.986
2.220
2.252
1.331
2.020
1.918
28
0.242
Enterprise valueILS B
0.664
0.706
0.742
0.858
0.929
1.020
1.114
1.294
1.368
1.339
0.410
7.59%
8.96%
74
222.2
LT debtILS M
334.4
383.2
437.3
481.5
545.5
593.3
614.4
702.6
802.9
794.8
568.1
7.82%
8.98%
33
Revenue
ILS 593.8M
3.97%
1.00×
Cost of revenue
ILS 394.2M
4.11%
1.01×
Operating expenses
ILS 123.3M
3.44%
0.95×
Spread over hurdle
47.41%