0.304
RevenueILS B
0.870
0.939
0.974
1.024
1.092
1.174
1.267
1.319
1.418
1.498
0.317
6.52%
6.35%
93
21.09
Revenue growth%
23.04
25.64
26.10
24.32
22.43
22.34
20.97
21.97
20.81
23.78
17.15
21.97
22.74
29
10.58
Gross margin%
5.01
3.34
1.60
1.99
4.17
2.11
3.88
1.63
0.40
3.35
19.21
2.11
2.73
86
16.47
Operating margin%
0.40
0.40
2.18
4.26
5.65
5.00
6.75
7.33
6.57
8.18
24.53
6.75
5.33
41
2.41
Net margin%
0.40
0.40
2.34
3.09
2.71
1.17
2.35
0.40
0.40
0.40
2.96
0.40
0.78
55
35.72
P/E ratio (avg)x
31.97
35.98
39.44
39.00
47.31
56.62
61.55
68.78
73.36
79.08
36.28
68.78
51.96
9
13.50
EV/EBITx
16.49
19.44
19.98
21.91
24.29
24.68
28.99
32.92
33.43
36.94
35.11
32.92
24.49
82
15.68
FCF yield (avg)%
3.06
3.44
4.97
2.80
0.40
3.27
1.66
0.53
0.87
1.86
8.35
1.66
2.33
19
4.27
FCF margin%
16.41
17.31
15.12
16.72
19.22
20.25
20.08
20.64
17.87
15.85
5.42
20.08
17.59
59
0.183
FCF / Net incomex
0.688
0.665
0.636
0.586
0.539
0.494
0.533
0.519
0.493
0.547
0.616
0.519
0.543
33
13.00
ROIC%
22.20
22.04
24.78
25.23
27.98
28.49
28.12
30.91
31.12
33.30
22.46
30.91
28.05
80
6.14
Return on equity%
26.74
26.85
27.08
26.23
27.40
27.96
26.37
23.75
23.91
24.57
20.31
24.57
26.55
48
2.63
Return on assets%
33.85
33.32
33.32
31.78
33.26
34.58
36.09
36.17
35.38
34.41
18.93
35.38
34.13
49
3.88
EPSILS
1.67
1.74
1.69
1.89
2.09
2.38
2.46
2.90
3.37
3.20
4.13
8.96%
6.28%
—
24.87
EPS growth%
9.42
11.56
8.67
7.79
6.62
8.74
10.90
12.37
12.96
11.93
8.46
11.93
10.16
40
3.45
Bookvalue per shILS
4.65
4.52
4.06
3.55
3.10
3.22
3.38
3.11
2.76
2.71
2.66
(2.66%)
(6.34%)
—
3.44
FCF per shareILS
9.44
8.77
9.53
10.61
11.08
12.60
12.51
12.65
14.24
14.92
2.34
6.13%
5.18%
—
4.76
Dividend per shILS
7.50
8.86
9.04
8.79
10.05
11.05
11.90
11.67
11.49
12.45
7.09
4.37%
5.37%
—
4.45
Div yield (avg)%
27.39
24.58
23.94
21.44
23.48
22.09
22.33
21.21
20.12
22.15
19.70
22.09
22.24
47
29.41
Payout ratio%
13.29
12.11
13.28
10.99
10.50
11.83
9.65
10.22
9.01
9.82
6.59
9.82
10.74
94
36.52
Shares (diluted)M
30.29
32.62
33.10
33.93
35.08
30.96
31.50
32.08
30.15
32.71
37.03
(1.39%)
0.85%
66
12.85
Buyback yield%
8.27
8.44
10.70
13.68
15.53
17.93
16.45
17.17
16.10
17.17
18.98
17.17
15.81
75
0.700
D/E ratiox
0.841
0.808
0.763
0.709
0.709
0.774
0.784
0.884
0.966
1.005
0.320
0.884
0.796
14
1.053
Enterprise valueILS B
0.961
1.046
1.250
1.325
1.505
1.538
1.771
2.002
1.986
2.360
0.506
9.41%
10.58%
34
651.6
LT debtILS M
531.5
571.7
586.3
612.4
619.9
703.2
697.9
707.1
823.9
945.0
199.4
8.80%
5.86%
18
Revenue
ILS 1.498B
6.35%
1.00×
Cost of revenue
ILS 790.8M
5.95%
0.96×
Operating expenses
ILS 270.2M
7.26%
1.09×
Property and equipment
20.24%
Goodwill & intangibles
16.51%