558.1
RevenueILS M
559.7
586.8
598.1
615.0
629.9
636.8
662.3
671.7
710.6
729.7
590.3
2.99%
2.99%
90
26.85
Revenue growth%
3.33
4.07
3.38
1.98
2.30
1.45
3.02
2.69
5.49
4.91
26.47
3.02
3.18
87
25.85
Gross margin%
3.21
0.40
0.40
0.40
2.78
4.40
3.83
5.19
5.27
3.72
28.59
4.40
3.46
47
19.09
Operating margin%
8.25
11.10
12.85
10.96
10.11
9.37
8.53
7.23
9.03
11.98
27.12
9.03
9.74
88
24.21
Net margin%
9.95
12.25
9.93
10.40
7.61
7.31
4.88
6.26
4.11
3.85
7.12
4.88
7.46
83
37.61
P/E ratio (avg)x
15.20
17.02
15.52
14.13
14.76
15.37
14.01
13.81
14.17
14.43
22.39
14.17
14.59
81
6.729
EV/EBITx
22.13
21.47
23.31
24.51
26.53
27.19
29.96
30.12
33.04
37.35
32.96
30.12
26.86
47
18.53
FCF yield (avg)%
31.46
29.94
29.45
31.41
29.55
27.56
26.60
25.15
25.97
23.95
21.26
25.97
28.50
48
3.45
FCF margin%
7.64
9.70
8.11
6.61
9.29
8.86
11.17
12.97
15.68
14.87
10.99
12.97
9.50
55
0.866
FCF / Net incomex
1.500
1.682
1.707
1.565
1.742
1.747
1.644
1.551
1.475
1.659
0.628
1.644
1.652
18
19.09
ROIC%
21.43
20.77
21.15
23.60
21.37
21.36
23.55
21.65
24.64
22.15
14.11
22.15
21.54
31
26.72
Return on equity%
4.74
7.38
7.93
7.80
9.67
11.22
11.97
12.94
11.66
12.13
20.01
11.97
10.44
42
15.34
Return on assets%
16.91
17.38
18.21
21.04
21.95
22.25
21.86
23.88
22.01
19.69
21.08
22.01
21.45
57
11.32
EPSILS
17.34
17.80
20.60
24.11
28.67
27.69
30.95
34.98
38.60
41.95
12.42
7.91%
10.47%
—
29.11
EPS growth%
6.42
4.81
4.98
4.25
2.44
2.12
0.60
0.40
1.78
3.07
27.96
1.78
2.75
67
16.02
Bookvalue per shILS
3.41
3.15
3.60
3.71
3.44
3.56
3.62
4.00
3.65
3.51
7.50
0.40%
0.29%
—
2.21
FCF per shareILS
24.03
27.62
32.62
38.31
41.01
41.61
42.87
42.08
47.22
45.18
8.78
1.95%
8.10%
—
12.70
Dividend per shILS
9.41
9.82
9.45
9.13
8.79
7.50
6.69
6.37
6.19
5.38
2.58
(9.33%)
(4.69%)
—
19.43
Div yield (avg)%
17.17
17.95
15.52
15.68
15.13
12.13
15.05
15.00
12.82
12.07
29.09
12.82
15.09
71
29.37
Payout ratio%
21.67
23.43
26.01
26.51
25.97
25.42
22.90
20.34
20.17
17.31
4.25
20.34
23.17
22
25.11
Shares (diluted)M
37.62
40.54
47.42
46.04
45.61
49.23
50.61
54.69
54.68
61.97
25.60
6.32%
5.18%
56
10.18
Buyback yield%
13.82
12.58
13.62
15.51
17.48
16.41
17.87
15.25
14.88
17.66
2.92
16.41
15.38
67
0.329
D/E ratiox
1.718
1.780
1.993
1.919
2.172
2.184
2.069
1.854
1.712
1.880
1.043
1.880
1.899
34
636.8
Enterprise valueILS M
56.58
54.19
59.63
66.66
67.44
65.89
71.66
84.56
90.25
105.4
625.8
9.34%
6.27%
89
633.0
LT debtILS M
333.7
311.7
319.6
294.7
277.6
266.2
263.2
242.9
265.9
253.3
389.5
(1.82%)
(2.75%)
77
Revenue
ILS 729.7M
2.99%
1.00×
Cost of revenue
ILS 460.4M
3.01%
1.00×
Operating expenses
ILS 78.44M
2.63%
0.97×
Property and equipment
16.39%