341.0
RevenueILS M
511.2
529.8
552.6
555.1
561.6
588.7
609.2
611.6
642.8
658.1
379.6
3.22%
2.74%
86
8.72
Revenue growth%
7.07
8.63
8.63
6.16
3.91
3.25
6.19
8.52
5.69
6.54
22.73
6.19
6.36
18
27.45
Gross margin%
4.13
5.98
5.62
6.05
7.44
9.29
10.76
10.98
11.02
10.71
14.10
10.76
8.37
95
20.67
Operating margin%
8.94
8.79
6.53
7.06
4.31
6.15
4.38
5.71
3.05
0.61
5.54
4.38
5.93
28
13.70
Net margin%
27.99
26.32
25.30
24.40
22.89
23.73
25.36
27.47
28.11
25.61
23.89
25.61
25.49
6
12.60
P/E ratio (avg)x
34.21
37.36
39.86
38.22
40.33
45.17
46.81
46.82
52.82
58.68
37.84
46.82
42.75
67
28.23
EV/EBITx
30.77
30.31
35.42
36.00
40.52
40.93
42.47
49.02
55.45
55.71
21.87
49.02
40.73
92
23.89
FCF yield (avg)%
17.51
20.37
20.43
20.12
20.20
18.58
15.99
16.13
17.43
14.53
29.86
16.13
18.05
31
4.13
FCF margin%
15.41
13.52
11.67
11.31
11.07
10.46
11.99
12.45
10.83
10.87
17.50
10.87
11.49
93
0.715
FCF / Net incomex
1.267
1.210
1.140
1.219
1.133
1.075
0.968
0.875
0.827
0.749
1.692
0.875
1.104
22
8.73
ROIC%
7.94
9.99
10.04
8.96
10.72
11.33
12.43
13.49
15.66
14.17
26.29
13.49
11.02
35
9.44
Return on equity%
19.16
19.82
18.45
15.67
13.54
13.82
14.59
15.84
13.47
12.47
11.83
13.82
15.13
38
6.41
Return on assets%
20.76
18.26
18.85
17.67
19.34
17.54
17.93
17.82
15.83
14.66
27.30
17.54
17.88
72
7.81
EPSILS
9.28
9.84
11.23
12.60
14.19
14.01
15.88
17.21
16.63
18.72
7.97
5.70%
6.57%
—
11.86
EPS growth%
12.19
13.26
13.55
11.61
14.56
12.56
12.25
11.94
9.86
11.80
12.32
11.94
12.22
21
4.90
Bookvalue per shILS
4.44
3.83
3.76
3.31
3.39
3.62
3.52
3.32
3.11
2.77
2.21
(3.97%)
(4.99%)
—
6.00
FCF per shareILS
15.13
15.05
16.47
15.60
15.43
15.60
17.23
19.43
19.45
18.97
4.31
4.22%
3.98%
—
12.45
Dividend per shILS
12.54
13.49
14.25
13.91
14.19
13.48
13.53
14.65
13.66
12.76
3.29
(2.11%)
(0.39%)
—
11.78
Div yield (avg)%
0.64
1.12
0.40
1.54
2.82
1.39
0.66
3.54
4.76
6.43
11.55
3.54
1.46
63
16.49
Payout ratio%
14.93
17.20
18.29
15.86
17.60
15.97
14.41
15.23
16.54
17.39
6.35
15.97
16.26
13
26.59
Shares (diluted)M
41.97
44.28
53.01
58.64
70.38
70.60
71.51
74.01
74.51
78.49
25.56
2.20%
7.39%
90
29.41
Buyback yield%
12.84
14.62
14.58
16.50
19.22
19.20
18.74
16.81
19.80
17.42
13.14
18.74
17.11
23
0.671
D/E ratiox
1.148
1.189
1.264
1.292
1.274
1.115
1.046
1.139
1.063
0.911
1.228
1.063
1.144
62
0.337
Enterprise valueILS B
0.858
1.024
1.237
1.230
1.371
1.379
1.594
1.913
2.223
2.467
0.310
12.47%
11.36%
8
320.4
LT debtILS M
294.7
339.9
389.0
387.6
433.8
462.2
489.7
520.6
577.5
650.0
329.8
8.42%
8.90%
33
Revenue
ILS 658.1M
2.74%
1.00×
Cost of revenue
ILS 366.1M
2.78%
1.00×
Operating expenses
ILS 145.6M
2.04%
0.93×
Goodwill & intangibles
14.98%