1.934
RevenueILS B
1.076
1.119
1.154
1.239
1.330
1.404
1.484
1.542
1.618
1.707
2.049
5.12%
5.32%
76
29.02
Revenue growth%
0.40
0.68
1.30
0.40
0.40
2.11
4.59
6.40
6.11
7.91
26.04
6.11
1.70
57
26.34
Gross margin%
6.60
8.24
10.06
10.87
13.31
10.77
9.31
12.08
11.20
10.82
21.69
10.82
10.80
77
23.90
Operating margin%
17.05
14.55
13.55
12.30
12.85
14.35
12.79
13.77
11.08
11.18
28.00
12.79
13.20
94
15.22
Net margin%
28.12
25.63
24.55
25.71
26.86
28.50
27.90
26.13
28.07
25.80
3.40
27.90
26.50
64
37.76
P/E ratio (avg)x
22.65
22.10
21.15
23.99
23.55
23.23
24.33
25.47
28.77
34.01
10.74
25.47
23.77
46
31.24
EV/EBITx
10.50
10.16
10.76
9.455
9.749
9.918
8.851
9.413
8.518
8.941
32.01
8.941
9.602
63
2.85
FCF yield (avg)%
11.77
9.97
11.25
10.43
11.80
9.79
9.29
7.82
8.60
8.08
23.55
8.60
9.88
76
17.21
FCF margin%
26.78
26.85
27.28
25.59
28.23
28.60
29.72
27.58
27.49
26.75
9.02
27.58
27.39
34
1.609
FCF / Net incomex
2.272
2.559
2.884
2.976
3.562
3.670
3.826
4.540
4.948
5.095
1.070
4.540
3.616
89
16.98
ROIC%
27.96
25.83
24.50
26.41
24.33
21.57
20.62
19.91
19.17
20.70
7.35
20.62
22.95
69
2.31
Return on equity%
21.92
21.62
19.63
22.32
23.21
24.90
24.48
25.61
22.80
21.88
20.94
24.48
22.56
56
12.92
Return on assets%
15.15
17.41
18.11
18.51
16.79
17.51
16.99
19.75
19.76
18.11
8.95
18.11
17.81
48
0.40
EPSILS
0.94
1.09
1.24
1.44
1.40
1.38
1.54
1.49
1.58
1.77
0.44
4.77%
6.95%
—
16.21
EPS growth%
4.04
6.88
9.48
6.50
6.19
6.57
6.78
7.70
6.49
9.14
6.79
6.78
6.68
34
0.82
Bookvalue per shILS
1.56
1.50
1.48
1.56
1.67
1.92
1.93
1.99
1.93
2.14
1.30
5.09%
4.37%
—
1.28
FCF per shareILS
1.90
2.07
2.30
2.30
2.44
2.32
2.43
2.64
2.69
2.90
2.32
3.54%
5.50%
—
2.25
Dividend per shILS
0.88
0.89
0.99
1.05
1.05
1.12
1.01
0.92
0.83
0.84
0.65
(4.32%)
(1.44%)
—
18.97
Div yield (avg)%
10.40
8.44
6.62
6.52
8.36
9.10
11.63
12.87
12.15
13.06
18.27
12.15
9.75
55
22.01
Payout ratio%
7.70
9.02
9.26
11.90
10.94
11.47
9.73
9.47
7.27
6.69
5.68
9.47
9.37
51
0.597
Shares (diluted)B
0.907
0.975
1.138
1.116
1.271
1.468
1.635
1.654
1.579
1.784
0.596
7.02%
8.21%
24
17.39
Buyback yield%
24.36
25.10
25.50
26.52
27.32
28.00
30.69
30.16
30.77
28.15
4.74
30.16
27.66
41
0.814
D/E ratiox
2.478
2.767
2.730
2.696
2.770
3.005
3.184
3.648
4.266
4.457
0.753
3.648
2.888
23
1,930
Enterprise valueILS M
422.3
407.8
438.9
483.5
455.9
482.5
463.5
460.9
448.2
490.9
681.3
1.49%
0.06%
48
2.112
LT debtILS B
2.777
2.834
3.192
3.064
2.998
3.003
3.033
3.211
3.322
3.090
0.666
0.61%
2.46%
92
Revenue
ILS 1.707B
5.32%
1.00×
Cost of revenue
ILS 979.6M
5.48%
1.02×
Operating expenses
ILS 412.2M
5.25%
0.99×
Goodwill & intangibles
14.45%
Spread over hurdle
(1.94%)