179.9
RevenueILS M
331.7
342.7
357.6
366.6
379.3
382.6
392.4
396.0
411.7
429.4
194.6
2.51%
2.98%
72
27.45
Revenue growth%
23.40
20.75
18.40
20.66
22.73
24.54
23.77
26.10
27.89
30.69
11.37
26.10
23.58
76
15.69
Gross margin%
22.70
20.99
22.62
23.44
26.05
25.73
24.08
25.25
26.51
26.70
12.25
25.73
24.66
76
6.94
Operating margin%
16.06
16.22
15.42
14.63
12.07
11.97
13.54
12.35
12.27
14.91
15.78
12.35
14.08
85
14.33
Net margin%
26.85
28.70
29.57
27.10
25.43
23.45
26.25
26.27
26.82
25.25
23.28
26.25
26.55
43
16.24
P/E ratio (avg)x
32.68
30.93
27.38
24.26
21.63
21.05
21.83
19.27
17.80
18.84
33.50
19.27
21.73
41
18.20
EV/EBITx
14.26
14.29
13.74
12.44
13.26
11.90
12.73
11.75
13.29
13.00
37.05
12.73
13.13
22
23.72
FCF yield (avg)%
5.20
6.53
7.81
5.01
7.04
5.08
8.06
7.10
5.69
8.25
28.40
7.10
6.78
90
2.06
FCF margin%
4.79
5.81
5.43
7.64
4.71
1.81
4.14
6.74
4.73
4.70
24.76
4.70
4.76
57
0.731
FCF / Net incomex
0.825
0.827
0.853
0.944
1.021
0.975
1.146
1.285
1.349
1.497
0.689
1.285
0.998
49
8.51
ROIC%
11.41
8.78
9.67
8.60
11.52
10.32
13.23
13.06
14.31
12.08
3.78
13.06
11.46
52
27.43
Return on equity%
11.09
13.93
11.92
10.49
8.15
5.82
2.92
5.01
3.76
6.02
23.75
5.01
7.08
10
23.48
Return on assets%
13.02
15.56
17.60
16.50
17.49
14.64
14.55
13.60
11.16
11.43
4.48
13.60
14.59
60
2.23
EPSILS
1.69
1.87
1.84
1.88
1.78
1.72
1.71
1.62
1.56
1.76
2.39
(0.21%)
(0.12%)
—
17.38
EPS growth%
18.93
18.74
17.70
18.08
15.89
17.80
17.44
18.17
19.58
20.31
2.87
18.17
18.12
44
2.49
Bookvalue per shILS
1.37
1.56
1.58
1.72
1.91
1.92
2.17
2.21
2.13
2.38
2.77
4.54%
6.41%
—
1.96
FCF per shareILS
1.87
1.90
1.86
2.10
1.94
1.87
1.79
1.84
1.84
1.98
2.66
0.44%
0.60%
—
1.10
Dividend per shILS
2.21
2.22
2.17
1.98
2.21
2.00
2.03
2.23
2.27
2.24
2.54
0.28%
1.06%
—
19.03
Div yield (avg)%
16.63
16.56
17.60
14.87
11.97
9.89
7.73
7.82
7.22
9.03
4.89
7.82
10.93
61
13.31
Payout ratio%
6.58
8.82
6.72
9.29
6.98
7.68
6.32
4.26
5.50
4.86
18.23
5.50
6.65
49
99.56
Shares (diluted)M
155.8
169.2
166.1
186.0
181.7
204.4
232.9
278.5
327.3
369.5
96.89
15.25%
10.91%
50
9.02
Buyback yield%
0.40
1.07
0.40
2.92
5.84
6.65
7.29
6.69
5.00
6.08
14.23
6.65
5.42
9
1.616
D/E ratiox
0.107
0.117
0.108
0.096
0.092
0.100
0.108
0.100
0.089
0.098
1.244
0.100
0.100
74
181.6
Enterprise valueILS M
162.8
153.8
152.7
172.3
183.0
177.8
197.4
187.7
200.8
221.1
321.4
3.86%
3.39%
8
29.81
LT debtILS M
279.6
296.4
338.2
345.0
401.2
455.0
487.1
505.1
578.3
555.3
350.1
6.72%
6.76%
93
Revenue
ILS 429.4M
2.98%
1.00×
Cost of revenue
ILS 216.7M
2.80%
0.98×
Operating expenses
ILS 102.1M
2.92%
0.99×