183.8
RevenueILS M
191.1
210.1
223.6
238.0
258.3
280.6
307.9
326.6
345.0
369.1
200.5
7.40%
7.58%
36
24.27
Revenue growth%
27.51
24.83
26.04
28.01
29.09
29.75
32.73
31.75
32.28
35.02
22.19
32.28
29.42
24
12.62
Gross margin%
15.49
17.49
19.34
21.72
24.03
25.71
28.58
29.60
32.36
35.03
2.93
29.60
24.87
56
15.23
Operating margin%
18.52
16.53
18.33
16.32
17.48
15.29
14.18
11.73
10.57
12.86
14.60
12.86
15.80
94
4.79
Net margin%
18.37
20.44
23.26
23.14
21.46
19.22
21.89
23.00
20.18
22.05
3.90
21.89
21.67
28
15.25
P/E ratio (avg)x
41.88
38.82
37.87
41.80
40.68
42.65
45.39
49.80
56.05
56.52
22.60
49.80
42.26
78
8.448
EV/EBITx
24.40
24.60
28.02
28.94
29.98
34.94
36.86
37.39
37.20
41.70
7.455
37.20
32.46
15
8.74
FCF yield (avg)%
7.97
10.97
9.62
9.29
10.16
9.02
8.63
9.07
8.50
10.13
21.22
9.02
9.18
62
4.85
FCF margin%
23.17
22.86
20.39
23.06
20.51
18.16
19.75
17.38
17.71
15.88
24.01
17.71
20.07
30
0.435
FCF / Net incomex
0.810
0.863
0.798
0.792
0.795
0.692
0.669
0.681
0.702
0.745
1.142
0.692
0.768
44
3.58
ROIC%
31.64
33.47
31.69
29.44
29.92
31.61
33.23
33.21
30.25
31.44
9.94
31.61
31.62
60
8.85
Return on equity%
15.63
17.91
20.86
19.63
18.00
17.32
17.09
19.82
20.76
20.90
26.00
19.82
18.81
23
26.45
Return on assets%
36.35
37.41
40.40
39.17
42.15
42.63
44.71
46.07
48.21
48.76
7.84
46.07
42.39
50
2.75
EPSILS
1.85
1.89
1.76
1.61
1.45
1.48
1.55
1.62
1.76
1.90
2.84
5.62%
(0.60%)
—
8.28
EPS growth%
31.03
30.12
28.98
30.67
28.62
28.13
28.72
27.71
30.10
32.64
24.16
28.72
29.54
31
4.83
Bookvalue per shILS
2.46
2.26
2.14
2.29
2.31
2.08
1.98
1.95
2.01
1.98
2.88
(3.03%)
(2.27%)
—
2.39
FCF per shareILS
0.85
0.80
0.82
0.79
0.86
0.85
0.77
0.75
0.78
0.75
1.66
(2.69%)
(2.07%)
—
2.48
Dividend per shILS
2.61
2.73
2.55
2.60
2.34
2.40
2.37
2.31
2.26
2.05
1.71
(2.69%)
(1.46%)
—
23.01
Div yield (avg)%
9.28
11.86
11.35
10.92
8.57
7.09
5.47
6.24
4.18
4.69
22.78
5.47
7.83
67
11.98
Payout ratio%
23.99
23.07
23.92
26.06
25.90
25.80
28.63
30.18
30.42
32.14
25.50
30.18
25.98
46
29.56
Shares (diluted)M
43.69
47.56
54.38
52.49
58.34
63.73
70.87
70.69
81.29
92.36
30.03
9.62%
8.85%
93
17.62
Buyback yield%
9.97
10.35
8.11
10.58
11.27
9.37
9.95
9.13
6.94
5.67
28.30
9.13
9.66
64
1.181
D/E ratiox
0.449
0.437
0.421
0.409
0.399
0.402
0.426
0.428
0.482
0.484
0.900
0.428
0.427
55
24.91
Enterprise valueILS M
54.16
52.90
55.26
57.42
58.63
62.29
66.37
73.78
73.73
79.24
343.6
6.21%
4.44%
90
407.2
LT debtILS M
305.7
343.2
366.7
404.1
388.1
391.1
443.1
411.1
390.3
420.0
187.7
1.59%
2.89%
27
Revenue
ILS 369.1M
7.58%
1.00×
Cost of revenue
ILS 248.4M
7.25%
0.97×
Operating expenses
ILS 85.26M
8.17%
1.06×
Goodwill & intangibles
18.67%
Spread over hurdle
(4.34%)