2.199
RevenueILS B
1.972
1.998
2.044
2.118
2.245
2.292
2.379
2.495
2.534
2.635
2.338
3.26%
3.27%
59
11.33
Revenue growth%
15.14
17.65
15.97
15.15
16.74
18.42
16.06
13.34
15.88
17.23
8.16
16.06
16.01
36
17.57
Gross margin%
13.02
15.30
16.42
13.45
12.26
13.02
12.29
12.26
14.70
12.90
17.61
12.90
13.02
36
17.94
Operating margin%
16.89
15.47
16.02
14.57
15.33
12.47
10.50
9.78
10.01
9.72
11.12
10.01
13.52
79
7.01
Net margin%
18.38
19.96
18.14
19.28
18.84
17.02
18.57
16.77
15.98
14.67
6.01
16.77
18.26
58
6.998
P/E ratio (avg)x
40.56
42.84
49.82
48.85
50.02
50.97
58.79
63.62
69.40
82.69
25.50
63.62
50.50
46
11.75
EV/EBITx
12.06
12.71
12.51
12.13
14.01
14.84
16.16
17.26
17.53
19.87
8.877
17.26
14.43
67
7.76
FCF yield (avg)%
12.10
11.03
11.92
10.84
10.26
9.25
7.03
8.25
6.65
8.06
10.11
8.06
9.76
82
29.60
FCF margin%
0.40
0.40
0.40
0.40
0.40
3.14
3.75
1.64
3.39
1.96
22.99
3.14
1.02
13
0.988
FCF / Net incomex
0.720
0.652
0.604
0.526
0.453
0.458
0.463
0.473
0.409
0.418
0.511
0.458
0.468
80
13.65
ROIC%
17.28
15.69
15.76
13.01
11.78
14.69
13.79
15.05
15.90
13.33
5.12
14.69
14.87
44
28.43
Return on equity%
16.54
16.84
17.83
17.91
15.24
13.90
14.11
15.38
13.76
14.20
25.81
14.11
15.31
14
17.28
Return on assets%
11.66
11.35
12.07
9.12
6.40
9.09
7.71
5.90
7.98
6.59
18.85
7.71
8.53
71
35.97
EPSILS
49.44
47.17
50.69
52.13
61.02
61.84
68.69
78.67
80.52
93.81
38.65
8.98%
8.37%
—
8.86
EPS growth%
27.72
27.38
24.58
25.93
25.31
22.49
22.32
20.43
20.80
20.03
26.59
20.80
23.53
68
16.42
Bookvalue per shILS
21.13
21.65
21.73
20.17
18.34
18.72
18.11
18.29
19.57
19.39
25.53
1.12%
(0.70%)
—
45.26
FCF per shareILS
13.72
14.61
15.52
16.19
17.70
20.04
20.87
21.74
25.06
25.71
19.63
7.75%
6.56%
—
27.74
Dividend per shILS
44.22
40.09
41.34
45.59
48.17
43.02
42.09
46.97
52.24
53.55
38.18
2.14%
0.81%
—
24.99
Div yield (avg)%
6.94
4.01
4.70
4.03
6.18
5.37
3.99
1.71
4.02
2.17
23.30
3.99
4.02
52
24.81
Payout ratio%
6.54
6.45
5.74
3.64
2.87
4.37
3.78
4.77
5.33
2.47
3.83
4.37
4.57
38
21.71
Shares (diluted)M
23.88
20.65
22.09
19.50
19.79
19.94
17.32
17.21
17.35
15.49
21.44
(4.78%)
(4.04%)
72
2.64
Buyback yield%
23.98
24.30
23.35
24.85
24.90
27.02
28.98
28.79
31.18
28.52
11.15
28.79
25.96
37
0.984
D/E ratiox
1.068
0.998
1.064
1.070
1.020
0.994
1.029
1.135
1.236
1.339
0.580
1.135
1.066
61
0.454
Enterprise valueILS B
2.584
2.882
2.761
3.201
3.293
3.448
3.992
4.139
4.374
4.367
1.977
5.81%
6.49%
76
1,687
LT debtILS M
399.9
391.7
372.3
372.3
386.1
399.9
393.0
376.7
439.6
447.0
919.0
2.97%
2.30%
25
Revenue
ILS 2.635B
3.27%
1.00×
Cost of revenue
ILS 1.845B
3.27%
1.00×
Operating expenses
ILS 513.6M
3.37%
1.01×
Spread over hurdle
(5.86%)