16.96
RevenueILS M
20.97
21.51
21.35
21.52
21.33
21.97
22.83
23.65
24.34
24.14
17.96
2.50%
1.61%
38
21.75
Revenue growth%
5.51
7.08
9.92
11.22
10.05
9.63
8.26
5.31
4.67
4.71
17.92
5.31
7.67
84
27.24
Gross margin%
29.37
30.91
28.38
27.09
25.67
23.16
23.73
23.53
24.64
25.34
10.47
23.73
25.51
41
25.74
Operating margin%
8.84
6.54
8.74
6.08
3.60
3.29
4.18
5.49
7.95
6.47
6.83
5.49
6.28
47
16.10
Net margin%
2.10
4.19
3.32
2.80
4.62
6.13
3.61
5.62
7.53
5.57
12.93
5.62
4.40
84
16.92
P/E ratio (avg)x
45.50
51.62
59.00
60.78
66.65
75.76
73.31
80.01
91.28
100.4
12.58
80.01
69.98
71
28.97
EV/EBITx
16.40
16.91
16.27
16.67
18.07
17.79
15.86
16.04
16.88
15.20
29.23
16.04
16.53
77
4.98
FCF yield (avg)%
16.42
17.45
17.59
15.71
17.21
17.56
20.45
21.95
23.82
24.32
17.88
21.95
17.57
37
13.31
FCF margin%
19.48
19.81
22.57
21.89
21.29
20.55
19.18
21.73
20.43
20.84
25.72
20.55
20.70
14
1.500
FCF / Net incomex
1.084
0.950
0.965
0.912
0.936
1.022
0.931
1.024
0.941
0.937
0.237
0.941
0.946
44
9.09
ROIC%
31.14
29.34
28.49
30.08
27.86
28.47
29.64
30.63
31.28
28.60
19.85
29.64
29.49
49
28.74
Return on equity%
20.19
18.43
18.50
20.68
21.22
22.96
24.03
23.59
21.18
23.54
22.19
23.54
21.20
34
2.21
Return on assets%
2.10
4.16
6.88
9.23
6.69
6.58
5.01
5.99
7.69
5.32
8.46
5.99
6.28
41
154.31
EPSILS
88.82
88.84
92.74
100.63
86.03
91.67
85.64
72.83
76.12
81.86
165.77
(0.99%)
(0.97%)
—
16.11
EPS growth%
3.70
3.78
2.30
4.43
6.54
6.10
7.16
4.82
5.21
4.78
22.02
5.21
4.80
22
72.44
Bookvalue per shILS
294.48
277.95
306.94
341.80
320.29
320.03
357.51
366.27
409.04
377.73
146.83
3.35%
4.06%
—
168.34
FCF per shareILS
37.37
39.48
42.35
38.70
38.77
36.90
40.49
38.72
39.50
38.27
106.78
(0.26%)
(0.72%)
—
49.92
Dividend per shILS
157.09
163.24
174.39
195.49
214.32
234.16
267.82
307.65
294.20
279.26
148.39
5.44%
5.23%
—
7.26
Div yield (avg)%
11.89
14.39
12.69
11.66
9.12
9.43
8.67
11.05
12.76
14.60
6.37
11.05
11.77
93
24.92
Payout ratio%
25.77
27.46
30.01
30.52
28.96
27.56
25.69
28.54
26.90
28.61
28.98
27.56
28.05
39
0.051
Shares (diluted)M
0.107
0.123
0.142
0.139
0.159
0.153
0.161
0.177
0.185
0.194
0.053
4.00%
7.44%
40
12.03
Buyback yield%
21.87
20.05
22.13
23.43
24.51
24.51
23.04
21.97
21.12
18.41
12.89
21.97
22.05
5
0.883
D/E ratiox
2.571
2.656
3.114
3.630
3.892
4.242
4.434
4.597
5.025
4.933
1.086
4.597
4.067
13
4.524
Enterprise valueILS M
14.01
15.19
17.44
19.08
19.88
21.93
23.97
25.49
24.68
25.26
5.445
4.90%
7.51%
9
12.39
LT debtILS M
12.80
11.79
11.11
10.91
11.59
10.21
8.943
9.766
10.39
9.653
17.30
(3.58%)
(3.04%)
6
Revenue
ILS 24.14M
1.61%
1.00×
Cost of revenue
ILS 16.90M
1.61%
1.00×
Operating expenses
ILS 4.523M
1.24%
0.96×
Cash and investments
15.15%
Spread over hurdle
(8.04%)