3.056
RevenueILS B
1.333
1.420
1.500
1.592
1.668
1.818
1.975
2.133
2.261
2.376
3.353
7.33%
6.70%
15
5.60
Revenue growth%
8.47
5.81
4.27
5.95
4.16
2.95
3.27
4.52
2.32
3.84
25.39
3.27
4.22
79
10.21
Gross margin%
9.20
11.56
12.10
10.47
11.28
10.78
11.39
12.73
14.18
15.54
14.82
12.73
11.47
64
26.21
Operating margin%
30.33
31.71
31.88
32.69
31.37
31.94
32.57
35.02
35.82
38.40
13.37
35.02
32.25
29
23.05
Net margin%
16.82
17.85
19.42
16.89
17.69
16.33
14.56
12.14
12.46
15.25
16.05
14.56
16.58
35
14.62
P/E ratio (avg)x
30.71
31.61
33.84
30.75
30.30
27.83
30.49
30.15
29.20
27.71
17.59
29.20
30.39
8
12.57
EV/EBITx
29.75
34.64
33.09
31.33
35.76
35.15
35.35
38.30
39.22
45.61
35.44
38.30
35.25
91
3.45
FCF yield (avg)%
15.77
14.15
11.47
12.92
13.77
13.30
13.59
13.92
14.21
15.92
12.71
13.92
13.84
51
24.74
FCF margin%
12.43
11.02
11.23
10.31
11.31
8.80
8.88
8.80
6.26
8.46
19.72
8.80
9.60
80
0.307
FCF / Net incomex
0.647
0.611
0.669
0.591
0.555
0.588
0.539
0.473
0.433
0.471
1.611
0.473
0.571
26
16.33
ROIC%
26.14
24.94
24.59
26.05
24.71
23.11
21.88
22.74
25.43
24.42
20.46
23.11
24.65
34
23.02
Return on equity%
14.34
16.79
18.60
15.97
17.50
16.50
16.40
16.28
14.30
14.40
24.82
16.28
16.34
68
6.07
Return on assets%
5.66
4.43
6.00
6.49
6.76
9.73
8.93
10.96
9.13
8.65
4.43
9.13
7.70
66
1.43
EPSILS
7.73
8.26
9.76
10.72
11.44
11.20
12.92
13.87
15.89
18.09
1.50
9.60%
9.77%
—
28.46
EPS growth%
26.57
24.13
26.80
27.58
29.24
31.07
30.45
29.95
28.41
31.35
23.25
30.45
28.83
95
2.67
Bookvalue per shILS
4.69
4.81
4.54
4.46
4.76
4.80
5.24
5.00
5.06
5.73
6.52
3.78%
1.14%
—
5.17
FCF per shareILS
4.37
4.33
4.23
3.81
4.05
3.59
3.20
3.34
3.24
3.46
1.87
(3.06%)
(3.67%)
—
1.08
Dividend per shILS
5.46
5.48
5.54
5.69
5.64
5.40
5.28
5.75
5.54
5.53
5.66
(0.41%)
0.68%
—
22.22
Div yield (avg)%
14.80
11.96
14.74
17.45
16.68
17.61
18.77
16.63
19.36
17.41
8.68
17.61
17.04
55
13.44
Payout ratio%
5.23
2.50
2.42
0.40
0.40
0.40
0.40
0.40
2.08
3.27
12.52
0.40
1.24
37
218.0
Shares (diluted)M
214.0
194.4
203.4
203.2
218.1
204.4
195.1
192.3
207.9
195.1
210.8
(2.21%)
(0.48%)
14
6.73
Buyback yield%
10.39
8.55
11.00
8.67
6.97
7.16
8.12
7.48
8.57
9.24
24.68
8.12
8.56
66
1.279
D/E ratiox
2.526
2.520
2.617
2.837
2.736
2.741
2.940
3.346
3.427
3.640
0.840
3.346
2.789
76
0.761
Enterprise valueILS B
2.982
3.190
3.151
3.142
3.603
3.354
3.419
3.925
3.975
4.376
2.821
3.96%
3.48%
26
1.788
LT debtILS B
2.656
2.425
2.164
2.040
2.199
2.137
1.989
2.075
2.009
2.148
0.679
(0.47%)
(3.55%)
34
Revenue
ILS 2.376B
6.70%
1.00×
Cost of revenue
ILS 1.147B
6.71%
1.00×
Operating expenses
ILS 550.5M
6.68%
1.00×
Goodwill & intangibles
21.03%
Property and equipment
20.35%
Cash and investments
14.63%
Spread over hurdle
88.51%