0.268
RevenueILS B
0.786
0.847
0.893
0.950
1.016
1.071
1.165
1.259
1.318
1.395
0.278
6.55%
6.74%
62
10.47
Revenue growth%
12.37
10.60
11.18
11.44
13.19
12.69
13.74
13.03
15.13
17.36
28.94
13.74
12.86
58
23.63
Gross margin%
15.31
16.18
16.73
14.45
16.51
18.29
20.35
22.16
24.46
21.80
18.61
21.80
17.51
15
21.40
Operating margin%
4.90
5.03
4.28
6.22
3.94
5.31
6.74
9.71
10.51
9.19
19.90
9.19
5.76
18
19.30
Net margin%
4.96
5.86
6.75
5.00
7.15
6.17
8.93
8.21
8.82
8.56
11.26
8.56
6.95
59
23.62
P/E ratio (avg)x
22.93
22.83
21.13
21.11
22.97
25.89
27.13
28.46
27.27
25.63
11.96
27.13
24.30
33
9.177
EV/EBITx
11.92
13.67
15.48
18.19
18.23
19.21
19.71
21.22
21.41
20.74
23.86
20.74
18.72
86
19.94
FCF yield (avg)%
1.59
3.87
6.72
9.00
11.96
12.13
9.49
10.52
8.37
5.39
16.57
9.49
8.69
34
11.67
FCF margin%
18.86
17.22
19.44
16.59
16.93
15.97
18.74
17.32
14.57
17.27
23.26
17.27
17.24
39
0.379
FCF / Net incomex
1.526
1.370
1.369
1.290
1.127
1.095
0.990
0.963
0.938
0.954
0.806
0.963
1.111
59
21.48
ROIC%
4.17
2.37
0.40
0.40
0.40
0.40
0.40
1.92
4.81
2.27
25.68
1.92
1.16
41
13.76
Return on equity%
21.87
22.23
23.94
21.10
22.98
23.52
21.92
19.91
20.27
22.30
20.17
21.92
22.07
16
12.69
Return on assets%
12.28
12.47
9.57
11.84
11.43
12.24
10.77
9.21
9.80
7.80
24.06
9.80
11.10
43
47.49
EPSILS
31.57
37.35
40.16
40.84
46.05
45.51
48.17
50.56
55.97
57.53
51.57
4.55%
7.77%
—
24.28
EPS growth%
18.83
18.88
18.05
16.62
15.53
12.68
13.23
13.11
12.51
14.10
3.92
13.11
14.82
11
52.57
Bookvalue per shILS
34.44
33.39
32.37
36.31
36.30
40.28
45.32
49.94
52.96
49.34
37.29
6.33%
4.79%
—
31.54
FCF per shareILS
37.99
38.07
41.00
35.37
37.51
34.90
35.40
30.02
26.46
28.31
34.44
(5.47%)
(3.42%)
—
39.71
Dividend per shILS
12.96
14.03
14.83
14.25
15.16
16.77
19.43
18.59
19.14
18.95
38.16
4.56%
5.01%
—
19.98
Div yield (avg)%
24.01
26.44
26.47
25.99
28.44
25.85
28.30
27.30
25.41
24.91
19.04
25.85
26.21
48
6.57
Payout ratio%
17.88
17.11
14.90
14.52
11.53
10.51
12.07
9.68
7.17
9.13
27.70
9.68
11.80
19
14.09
Shares (diluted)M
12.26
11.26
12.76
12.94
12.70
13.30
13.53
15.39
13.99
13.84
13.60
1.74%
1.39%
78
17.65
Buyback yield%
15.38
14.56
12.63
14.00
13.15
11.33
14.27
14.65
16.68
14.34
24.36
14.34
14.30
20
0.775
D/E ratiox
0.827
0.863
0.865
0.859
0.930
0.946
0.913
0.948
0.912
0.807
1.763
0.913
0.889
38
143.2
Enterprise valueILS M
575.2
526.2
558.6
541.4
493.2
484.3
510.0
477.6
472.6
484.5
491.3
(0.36%)
(1.83%)
54
400.5
LT debtILS M
95.76
92.07
86.51
77.95
72.64
77.61
80.46
81.74
75.36
71.71
872.8
(0.26%)
(2.20%)
79
Revenue
ILS 1.395B
6.74%
1.00×
Cost of revenue
ILS 699.5M
6.72%
1.00×
Operating expenses
ILS 245.3M
6.49%
0.98×
Spread over hurdle
18.71%