2.040
RevenueILS B
1.404
1.560
1.716
1.857
2.063
2.281
2.535
2.741
2.959
3.173
2.190
8.99%
9.54%
35
12.46
Revenue growth%
13.66
11.23
13.24
12.66
13.35
14.45
11.48
12.61
13.72
11.63
17.26
12.61
12.95
88
25.03
Gross margin%
38.38
38.57
40.73
42.13
42.66
42.19
40.38
40.01
40.60
40.36
12.25
40.38
40.49
8
4.46
Operating margin%
5.63
6.96
5.78
7.75
10.12
9.85
9.47
8.25
7.46
9.75
29.79
9.47
8.00
54
22.52
Net margin%
3.90
1.94
0.40
0.40
0.52
0.40
2.93
1.32
0.40
1.79
23.26
1.32
0.92
64
26.63
P/E ratio (avg)x
28.65
31.09
36.67
41.89
41.83
41.55
44.39
47.71
47.80
51.87
19.00
47.71
41.86
26
29.18
EV/EBITx
46.14
50.47
46.66
45.84
46.86
49.66
52.85
55.45
61.04
64.06
13.77
55.45
50.07
91
25.57
FCF yield (avg)%
16.53
14.44
14.67
13.18
12.15
14.66
13.95
15.87
13.47
11.14
16.02
13.95
14.19
43
7.71
FCF margin%
5.17
2.67
0.93
0.40
0.40
1.05
2.09
2.72
3.47
0.86
10.06
2.09
1.57
63
0.591
FCF / Net incomex
1.572
1.847
1.871
2.172
2.222
2.323
2.634
2.610
2.781
2.662
1.544
2.634
2.273
43
24.25
ROIC%
21.20
23.83
25.47
24.14
25.97
23.11
24.61
27.54
26.54
24.27
26.23
24.61
24.44
37
4.37
Return on equity%
7.73
7.06
5.33
3.22
0.66
0.40
2.00
0.72
2.13
1.17
13.04
1.17
2.06
30
4.95
Return on assets%
2.98
3.65
6.03
3.53
6.27
8.56
5.67
8.58
6.27
9.01
12.28
8.56
6.15
23
7.70
EPSILS
2.90
3.39
3.92
3.86
4.54
4.58
5.27
5.18
5.81
5.66
8.02
4.49%
6.55%
—
4.15
EPS growth%
11.89
10.90
12.27
9.48
8.33
10.06
10.72
9.00
8.65
10.80
12.40
10.06
10.39
25
3.81
Bookvalue per shILS
6.83
6.84
6.89
6.85
7.34
6.61
7.25
7.88
7.11
6.49
7.76
(2.43%)
(1.71%)
—
8.19
FCF per shareILS
1.91
1.79
1.83
1.88
2.03
2.08
2.03
2.16
2.32
2.49
6.54
4.18%
1.45%
—
4.60
Dividend per shILS
2.94
3.17
3.34
3.38
3.57
3.70
3.90
4.47
5.01
5.81
2.00
10.20%
6.73%
—
25.34
Div yield (avg)%
7.74
7.86
6.60
3.63
3.53
3.38
4.82
3.66
3.00
2.02
13.37
3.38
3.64
12
25.22
Payout ratio%
17.99
20.78
21.06
21.29
23.35
23.62
23.75
25.76
27.41
24.64
19.53
24.64
23.49
34
182.4
Shares (diluted)M
224.0
263.0
277.1
270.8
265.7
276.3
267.0
287.8
297.5
297.4
184.2
2.28%
3.77%
34
17.61
Buyback yield%
16.59
16.98
16.97
15.24
16.64
15.29
16.53
19.22
17.12
15.48
21.74
16.53
16.62
10
0.631
D/E ratiox
1.139
1.218
1.128
1.217
1.368
1.273
1.444
1.330
1.324
1.303
0.282
1.324
1.288
6
1.898
Enterprise valueILS B
0.550
0.550
0.541
0.594
0.667
0.620
0.660
0.743
0.760
0.723
2.275
1.64%
2.10%
10
1.976
LT debtILS B
1.137
1.170
1.148
1.260
1.412
1.330
1.488
1.493
1.500
1.704
2.364
3.83%
3.83%
77
Revenue
ILS 3.173B
9.54%
1.00×
Cost of revenue
ILS 1.997B
9.38%
0.99×
Operating expenses
ILS 664.6M
9.62%
1.01×
Cash and investments
17.01%
Spread over hurdle
10.81%