3.395
RevenueILS B
2.192
2.349
2.593
2.832
3.116
3.451
3.763
4.151
4.490
4.903
3.518
9.48%
9.18%
27
14.28
Revenue growth%
10.26
11.89
10.16
7.97
6.13
4.85
3.43
1.78
0.40
0.40
19.63
1.78
5.49
77
14.95
Gross margin%
22.63
23.60
21.30
21.27
19.44
20.88
19.86
20.28
22.80
21.51
2.66
20.88
21.28
78
22.98
Operating margin%
9.42
8.61
7.73
5.32
5.58
3.33
4.55
6.53
8.79
6.96
25.15
6.53
6.74
32
25.27
Net margin%
30.11
28.33
28.41
27.72
28.15
25.28
26.97
25.37
25.13
27.68
14.97
25.37
27.70
38
10.86
P/E ratio (avg)x
40.94
40.32
39.65
38.61
44.89
48.20
49.33
53.72
61.05
60.50
27.22
53.72
46.54
14
7.736
EV/EBITx
34.72
32.81
35.15
35.29
36.11
33.14
33.65
33.07
33.49
33.81
24.59
33.49
33.73
38
18.69
FCF yield (avg)%
5.64
7.62
8.41
8.42
11.12
8.26
6.88
9.33
11.11
8.45
13.89
8.45
8.42
20
16.20
FCF margin%
31.64
31.63
31.37
30.14
28.02
28.60
31.46
33.19
34.35
35.71
3.65
33.19
31.55
42
0.843
FCF / Net incomex
0.753
0.828
0.881
0.981
1.084
1.185
1.251
1.155
1.279
1.418
1.772
1.251
1.120
24
23.41
ROIC%
4.37
4.27
2.67
2.44
3.53
4.59
6.08
8.15
8.42
5.48
8.19
6.08
4.48
65
18.45
Return on equity%
12.51
13.75
15.52
15.25
13.37
16.14
16.89
19.47
18.84
17.90
7.77
17.90
15.83
19
16.28
Return on assets%
4.10
4.14
3.90
1.93
4.62
5.58
3.27
3.07
5.54
2.90
11.51
3.27
4.00
72
41.46
EPSILS
21.59
23.61
20.46
20.24
19.30
18.93
18.24
17.38
16.16
13.96
42.93
(6.27%)
(5.13%)
—
24.30
EPS growth%
4.92
2.48
4.44
5.93
8.84
10.43
13.27
16.06
13.66
16.36
22.77
13.66
9.63
64
14.17
Bookvalue per shILS
55.62
52.35
50.69
48.37
47.49
48.06
50.90
57.83
54.65
54.18
31.29
2.67%
0.40%
—
20.73
FCF per shareILS
37.52
34.86
40.37
41.85
45.24
48.16
46.15
47.83
46.88
53.79
23.08
3.52%
3.30%
—
63.11
Dividend per shILS
43.35
43.87
43.40
46.78
47.18
45.35
52.40
58.83
59.17
63.69
57.37
6.19%
4.71%
—
8.98
Div yield (avg)%
17.17
17.56
16.16
18.59
21.15
23.52
24.96
25.26
23.83
25.65
3.65
24.96
22.33
65
3.04
Payout ratio%
31.56
30.65
31.41
33.94
36.16
33.40
32.81
32.94
34.28
33.51
23.29
33.40
33.17
13
16.61
Shares (diluted)M
21.81
25.42
29.03
32.96
36.72
34.13
37.35
41.10
47.81
52.62
16.84
7.46%
10.08%
21
17.41
Buyback yield%
27.30
27.15
25.83
26.49
27.68
29.49
30.68
31.41
32.10
34.10
15.80
31.41
28.59
81
1.681
D/E ratiox
1.315
1.389
1.218
1.189
1.108
1.076
1.041
1.025
0.920
0.876
0.707
1.025
1.092
35
1.037
Enterprise valueILS B
0.939
0.939
0.962
0.983
1.115
1.268
1.327
1.499
1.730
1.845
3.039
10.60%
8.40%
65
1.759
LT debtILS B
5.236
5.429
5.254
5.174
5.532
6.441
7.153
7.219
7.776
9.068
3.456
10.39%
7.32%
35
Revenue
ILS 4.903B
9.18%
1.00×
Cost of revenue
ILS 2.416B
9.01%
0.98×
Operating expenses
ILS 1.172B
8.76%
0.96×
Cash and investments
24.26%