2.610
RevenueILS B
1.810
1.941
2.117
2.300
2.484
2.627
2.865
3.162
3.400
3.658
2.815
8.05%
8.08%
80
27.91
Revenue growth%
21.86
22.99
24.80
25.30
26.92
28.27
28.73
27.50
28.20
29.87
29.49
28.27
27.21
41
29.92
Gross margin%
6.07
5.65
2.66
1.11
1.49
2.67
2.08
2.75
4.03
1.63
2.99
2.67
2.66
79
14.77
Operating margin%
11.18
9.37
9.02
10.14
11.17
12.85
14.84
17.82
17.64
19.73
7.63
17.64
12.01
51
27.83
Net margin%
11.31
13.55
14.43
14.60
11.77
10.96
11.79
8.92
10.45
13.25
8.39
10.96
11.78
81
37.58
P/E ratio (avg)x
47.61
46.33
46.51
50.37
56.13
62.19
66.76
72.08
82.98
85.15
32.24
72.08
59.16
67
25.24
EV/EBITx
58.44
59.25
62.80
72.34
86.31
91.44
88.63
99.03
111.6
122.9
8.579
99.03
87.47
95
6.82
FCF yield (avg)%
29.09
30.56
30.62
33.42
34.17
32.09
31.02
28.83
28.75
29.63
28.60
29.63
30.59
19
25.71
FCF margin%
25.20
25.54
27.10
24.67
24.99
27.67
25.18
27.25
26.87
27.32
28.62
27.25
26.21
8
0.626
FCF / Net incomex
2.032
2.183
2.226
2.151
2.171
2.335
2.195
2.053
2.347
2.413
0.828
2.335
2.189
52
17.53
ROIC%
16.05
13.99
13.70
16.08
15.57
14.30
16.42
17.01
16.38
14.48
28.19
16.38
15.81
88
27.68
Return on equity%
27.87
28.60
26.59
24.90
23.06
24.95
27.92
29.86
26.98
29.24
25.76
27.92
27.43
79
18.39
Return on assets%
20.07
17.52
16.17
14.72
14.09
15.26
14.38
13.37
15.12
12.72
20.04
14.38
14.92
16
9.03
EPSILS
2.04
1.97
1.82
1.66
1.51
1.36
1.38
1.45
1.39
1.41
9.55
(1.42%)
(5.25%)
—
18.05
EPS growth%
20.89
22.51
22.78
25.26
28.18
30.50
33.04
34.50
33.87
32.17
22.60
33.04
29.34
50
10.28
Bookvalue per shILS
5.19
5.52
6.07
6.35
6.85
7.65
7.25
7.49
7.09
7.38
3.55
1.49%
4.08%
—
8.83
FCF per shareILS
1.95
1.80
1.94
2.00
2.00
1.74
1.85
1.62
1.71
1.68
4.51
(3.40%)
(1.75%)
—
6.52
Dividend per shILS
7.29
7.83
8.69
9.67
10.83
11.98
13.40
13.21
14.13
13.71
10.51
4.82%
6.83%
—
20.63
Div yield (avg)%
21.48
21.95
24.32
26.46
25.51
28.23
27.68
25.79
24.81
26.21
16.76
26.21
25.65
65
17.62
Payout ratio%
6.80
4.80
3.73
1.41
0.40
0.89
0.40
1.02
0.43
0.40
9.10
0.43
0.95
10
74.39
Shares (diluted)M
77.63
75.61
80.54
84.92
95.63
88.71
98.49
89.32
84.87
81.03
75.72
(3.26%)
0.34%
77
2.93
Buyback yield%
23.18
21.23
19.06
17.67
20.55
20.51
22.00
21.60
24.17
24.82
9.14
22.00
21.41
94
0.992
D/E ratiox
2.437
2.428
2.825
3.135
3.368
3.542
3.654
3.916
4.280
4.111
1.688
3.916
3.455
64
2.125
Enterprise valueILS B
3.832
3.712
3.373
3.734
3.828
3.548
3.932
3.698
4.141
3.747
0.166
(0.43%)
(0.71%)
70
1.481
LT debtILS B
1.488
1.548
1.460
1.390
1.615
1.806
1.848
1.911
1.810
1.977
0.432
4.13%
3.82%
52
Revenue
ILS 3.658B
8.08%
1.00×
Cost of revenue
ILS 2.019B
7.80%
0.97×
Operating expenses
ILS 511.8M
8.20%
1.01×
Spread over hurdle
26.83%