763.8
RevenueILS M
887.4
885.1
883.0
908.0
898.5
900.3
922.2
926.8
912.3
938.7
837.4
0.88%
0.51%
66
20.10
Revenue growth%
7.83
9.49
11.56
14.52
12.58
12.79
13.67
15.66
14.99
12.85
13.28
13.67
12.82
9
14.01
Gross margin%
24.09
24.08
25.80
24.45
23.34
25.23
25.58
23.86
24.68
21.94
15.42
24.68
24.27
93
17.58
Operating margin%
12.91
14.85
15.42
16.50
16.99
15.84
17.39
15.06
16.84
16.83
22.24
16.83
16.17
63
23.13
Net margin%
23.99
21.17
22.81
20.24
20.86
21.08
18.79
17.26
20.17
21.20
13.40
20.17
20.97
49
18.26
P/E ratio (avg)x
25.59
24.33
23.45
27.71
28.91
31.93
33.99
35.36
39.88
44.65
36.02
35.36
30.42
42
20.12
EV/EBITx
29.62
33.96
32.32
32.09
34.55
33.91
32.37
38.06
36.56
40.82
34.56
36.56
33.93
19
14.15
FCF yield (avg)%
12.65
12.85
13.37
15.32
16.78
16.64
18.99
17.02
18.74
18.99
18.45
18.74
16.71
30
11.59
FCF margin%
24.35
26.29
24.39
23.28
24.44
24.80
22.97
25.03
27.34
27.22
5.51
25.03
24.62
77
1.236
FCF / Net incomex
1.138
1.279
1.289
1.299
1.449
1.671
1.681
1.825
1.930
2.180
0.354
1.825
1.560
48
3.92
ROIC%
18.78
17.36
20.30
18.25
18.98
16.50
19.44
22.36
20.50
18.10
20.70
19.44
18.88
34
10.68
Return on equity%
13.27
10.77
10.12
8.72
10.88
12.27
11.27
13.08
15.89
13.92
17.88
13.08
11.77
86
19.01
Return on assets%
3.25
3.68
3.92
1.63
1.21
0.40
0.40
0.40
0.40
3.28
26.83
0.40
1.42
55
14.53
EPSILS
9.30
9.95
10.40
12.42
13.60
15.57
18.32
18.89
19.33
23.03
15.44
11.11%
9.79%
—
4.47
EPS growth%
19.19
17.98
19.84
17.39
18.84
21.34
23.31
23.36
23.11
25.65
22.07
23.31
20.59
58
17.13
Bookvalue per shILS
6.28
5.59
5.98
5.89
6.49
6.61
6.10
6.62
6.49
5.68
12.92
(2.64%)
(0.28%)
—
5.13
FCF per shareILS
7.28
7.08
6.88
5.93
5.29
5.63
4.96
4.60
4.96
4.31
21.76
(4.03%)
(5.38%)
—
6.48
Dividend per shILS
16.07
15.24
15.71
15.72
15.74
16.84
18.19
16.25
14.06
12.53
21.20
(4.45%)
(2.11%)
—
4.64
Div yield (avg)%
24.34
23.87
24.43
27.16
27.10
27.98
26.56
29.26
29.13
27.87
2.36
27.98
27.13
19
27.05
Payout ratio%
15.34
12.89
11.15
12.17
14.17
14.94
17.75
17.48
15.90
14.09
3.41
15.90
14.55
56
15.72
Shares (diluted)M
16.65
17.80
19.22
19.61
20.63
23.22
25.56
23.50
25.53
25.22
16.28
4.10%
4.85%
44
28.33
Buyback yield%
7.80
5.36
5.86
8.54
11.10
9.94
10.41
12.68
12.12
11.80
21.17
11.80
10.18
37
0.571
D/E ratiox
1.262
1.254
1.468
1.461
1.473
1.602
1.865
2.028
2.072
2.052
1.016
2.028
1.538
94
0.247
Enterprise valueILS B
0.847
0.893
0.907
0.905
1.072
1.146
1.124
1.206
1.410
1.650
0.118
9.00%
8.53%
74
0.358
LT debtILS B
0.776
0.776
0.821
0.811
0.789
0.784
0.874
1.004
1.036
1.204
0.480
8.82%
5.72%
77
Revenue
ILS 938.7M
0.51%
1.00×
Cost of revenue
ILS 516.5M
0.82%
1.03×
Operating expenses
ILS 110.4M
0.27%
0.98×
Cash and investments
19.09%
Goodwill & intangibles
15.59%