747.1
RevenueILS M
714.6
749.8
758.1
783.4
817.6
832.5
839.3
847.3
880.7
924.5
782.7
2.49%
3.08%
63
8.16
Revenue growth%
12.39
12.14
11.11
10.49
10.29
12.46
13.57
14.40
15.43
14.49
19.63
14.40
12.42
57
20.76
Gross margin%
11.98
13.50
11.76
14.05
13.17
14.70
15.70
16.25
18.21
17.20
5.92
16.25
14.37
75
27.91
Operating margin%
1.64
0.51
0.40
0.40
0.40
0.40
0.57
0.40
0.40
0.40
3.49
0.40
0.40
6
23.16
Net margin%
4.98
7.49
5.26
5.36
8.13
5.97
5.87
6.91
5.91
8.29
29.24
5.97
5.94
28
19.85
P/E ratio (avg)x
25.65
27.64
27.40
28.66
32.60
31.50
35.44
37.29
42.35
49.11
12.68
37.29
32.05
51
10.26
EV/EBITx
16.90
16.18
17.94
20.76
20.02
19.44
22.07
22.12
20.50
21.51
33.34
21.51
20.26
24
9.49
FCF yield (avg)%
16.73
19.31
17.69
18.76
16.97
14.68
15.10
13.79
11.85
11.05
7.57
13.79
15.92
13
25.60
FCF margin%
26.99
29.26
26.61
29.61
28.35
26.77
28.77
29.49
29.37
31.47
11.78
29.37
29.01
77
1.646
FCF / Net incomex
0.833
0.833
0.891
0.930
0.931
0.935
0.988
0.937
0.920
0.872
0.432
0.935
0.925
75
24.95
ROIC%
28.67
31.29
32.96
31.28
30.27
27.37
29.46
32.33
34.39
36.68
29.39
32.33
31.29
16
12.93
Return on equity%
19.95
22.30
20.06
19.98
21.83
20.22
18.24
15.87
12.96
14.52
6.74
15.87
19.96
47
17.77
Return on assets%
26.46
28.56
27.90
29.17
29.17
28.81
25.87
28.76
26.69
29.60
9.88
28.76
28.66
94
5.49
EPSILS
8.70
9.54
10.42
10.12
9.39
9.59
10.76
10.51
11.90
11.19
5.66
3.57%
1.69%
—
3.88
EPS growth%
27.04
25.71
23.20
21.14
22.98
21.23
22.25
21.31
21.68
19.59
20.16
21.31
21.97
65
2.29
Bookvalue per shILS
5.53
6.05
6.36
6.81
6.86
7.27
7.96
7.36
6.60
6.19
6.89
(2.02%)
0.11%
—
2.47
FCF per shareILS
8.23
8.26
9.18
10.50
9.89
9.49
9.24
8.74
8.37
8.79
4.56
(2.33%)
(0.10%)
—
2.15
Dividend per shILS
7.01
6.99
6.74
7.36
6.79
7.47
7.81
7.77
7.95
8.57
12.85
4.77%
3.01%
—
29.98
Div yield (avg)%
5.25
6.07
3.58
2.27
3.05
5.09
2.98
1.51
4.44
5.42
6.38
4.44
4.01
47
2.24
Payout ratio%
25.54
24.91
27.65
25.47
26.20
26.61
29.42
30.93
31.34
33.97
27.86
30.93
27.13
33
33.77
Shares (diluted)M
26.51
23.40
21.06
20.16
17.79
18.60
16.61
16.57
17.73
17.63
33.87
(0.18%)
(5.30%)
29
11.99
Buyback yield%
16.28
15.17
17.75
20.24
19.68
17.87
16.70
16.00
16.43
19.02
12.31
16.70
17.22
11
0.285
D/E ratiox
1.145
1.272
1.267
1.175
1.223
1.133
1.066
1.185
1.215
1.394
1.157
1.185
1.200
87
0.307
Enterprise valueILS B
1.580
1.766
1.928
1.924
1.983
2.043
2.410
2.403
2.659
2.847
0.051
7.51%
7.79%
8
0.430
LT debtILS B
1.459
1.542
1.613
1.692
1.653
1.693
1.839
2.189
2.130
2.261
0.765
6.47%
4.88%
47
Revenue
ILS 924.5M
3.08%
1.00×
Cost of revenue
ILS 445.2M
3.04%
1.00×
Operating expenses
ILS 191.0M
3.76%
1.07×
Cash and investments
21.47%
Property and equipment
13.81%