271.9
RevenueILS M
428.4
428.2
437.5
440.6
441.5
440.9
444.1
455.6
456.1
456.4
293.1
0.67%
0.71%
36
14.51
Revenue growth%
19.44
19.78
21.85
20.42
21.24
23.18
25.53
24.44
24.06
22.74
11.67
24.06
22.30
31
2.80
Gross margin%
5.91
6.19
6.04
4.59
2.18
0.76
2.92
1.33
3.63
2.36
6.08
2.36
3.28
6
29.77
Operating margin%
10.12
7.44
9.82
12.68
14.82
12.51
11.68
12.00
10.77
12.82
14.22
12.00
11.84
47
12.75
Net margin%
13.21
11.36
10.82
10.97
8.00
10.03
7.16
8.10
10.22
9.16
13.70
9.16
10.13
42
31.17
P/E ratio (avg)x
10.63
11.84
10.86
11.15
10.85
11.86
12.05
12.61
13.36
13.71
14.48
12.61
11.85
72
37.79
EV/EBITx
18.61
17.63
19.87
21.67
24.38
25.48
27.29
27.16
28.18
29.27
26.70
27.29
24.93
41
11.88
FCF yield (avg)%
30.85
31.92
32.65
31.53
31.02
32.94
33.26
30.54
28.26
25.31
18.00
30.54
31.27
84
8.62
FCF margin%
27.46
30.38
32.85
34.89
32.96
32.23
34.92
36.51
38.43
35.65
28.71
35.65
33.92
27
0.550
FCF / Net incomex
0.908
0.891
1.010
1.023
1.047
1.162
1.362
1.509
1.462
1.557
0.677
1.462
1.104
90
26.72
ROIC%
8.53
11.40
10.78
12.56
11.80
13.93
14.47
11.78
9.38
10.32
10.33
11.78
11.59
93
28.18
Return on equity%
28.36
28.15
28.78
30.99
29.57
32.44
30.13
30.60
28.56
26.47
27.58
30.13
29.17
75
9.91
Return on assets%
13.92
16.57
15.58
14.93
17.85
20.11
23.06
23.72
21.63
19.05
26.23
21.63
18.45
17
0.92
EPSILS
2.00
1.94
2.11
2.22
2.49
2.45
2.71
2.91
2.87
2.90
0.94
3.12%
4.92%
—
28.56
EPS growth%
19.02
16.76
16.81
15.24
14.79
17.59
14.84
17.10
19.05
20.03
12.24
17.59
16.95
13
2.16
Bookvalue per shILS
1.11
1.17
1.20
1.38
1.49
1.60
1.65
1.57
1.82
2.13
0.74
7.52%
7.46%
—
1.94
FCF per shareILS
1.49
1.39
1.47
1.60
1.53
1.63
1.77
1.98
1.99
2.08
1.19
6.33%
3.61%
—
1.61
Dividend per shILS
2.35
2.24
2.20
1.95
2.09
2.09
1.82
1.59
1.67
1.51
1.95
(6.30%)
(4.82%)
—
7.29
Div yield (avg)%
21.28
19.98
17.29
15.07
15.95
14.68
14.16
12.48
13.81
13.26
17.22
13.81
14.88
49
6.22
Payout ratio%
11.55
12.21
14.58
15.88
18.38
20.86
18.16
15.31
16.34
14.38
5.94
16.34
15.59
25
95.16
Shares (diluted)M
127.6
124.0
140.2
158.1
175.1
192.1
211.5
243.1
238.5
224.9
92.41
5.13%
6.52%
6
24.09
Buyback yield%
23.28
25.90
26.16
27.53
26.20
25.04
24.44
23.44
26.22
28.59
28.66
25.04
26.03
72
1.671
D/E ratiox
0.556
0.554
0.574
0.573
0.599
0.574
0.622
0.664
0.628
0.629
0.272
0.628
0.586
51
232.6
Enterprise valueILS M
65.65
62.28
60.76
61.80
62.43
61.37
56.39
55.91
59.97
58.87
70.69
(1.17%)
(0.37%)
16
148.6
LT debtILS M
373.8
409.4
410.8
396.0
358.9
334.6
309.2
280.5
307.6
276.5
42.55
(5.08%)
(2.24%)
27
Revenue
ILS 456.4M
0.71%
1.00×
Cost of revenue
ILS 284.9M
0.83%
1.01×
Operating expenses
ILS 62.02M
0.03%
0.93×
Spread over hurdle
19.06%