6.272
RevenueILS M
3.995
4.160
4.367
4.480
4.636
4.860
5.102
5.176
5.396
5.537
6.744
3.62%
3.77%
23
13.13
Revenue growth%
20.08
17.75
19.39
18.05
19.00
20.67
20.02
19.61
21.80
20.99
3.84
20.67
19.82
28
10.88
Gross margin%
9.38
9.27
12.17
12.98
12.66
11.34
10.07
8.84
9.94
12.52
15.04
10.07
10.70
11
16.60
Operating margin%
24.01
25.18
26.44
26.34
28.51
31.01
29.61
30.60
29.07
29.61
22.42
29.61
28.79
86
28.59
Net margin%
21.78
22.69
21.26
22.85
23.89
23.38
23.20
25.93
26.20
25.85
5.89
25.85
23.29
91
37.86
P/E ratio (avg)x
20.69
18.70
19.79
18.66
17.13
15.59
14.99
16.01
16.44
14.94
29.63
15.59
16.79
18
8.746
EV/EBITx
14.46
14.01
15.11
15.66
18.02
20.15
22.02
21.81
22.05
22.85
7.394
22.02
19.09
60
29.56
FCF yield (avg)%
14.54
15.26
13.63
11.54
10.45
12.47
12.61
13.31
13.36
14.35
15.43
13.31
13.33
54
25.78
FCF margin%
5.26
5.62
7.61
8.86
10.64
11.88
11.05
9.85
7.47
6.60
7.62
9.85
8.23
86
1.140
FCF / Net incomex
1.828
2.050
2.396
2.352
2.736
2.982
3.322
3.739
4.192
4.825
1.692
3.739
2.859
7
18.72
ROIC%
13.76
15.14
18.13
17.08
16.79
17.90
20.29
17.40
15.58
13.41
19.59
17.40
16.93
68
9.35
Return on equity%
22.99
24.24
24.06
21.85
21.75
19.66
21.96
19.61
18.69
16.41
24.30
19.61
21.80
12
23.01
Return on assets%
24.24
23.10
23.36
21.05
22.75
23.50
24.18
25.91
27.46
27.85
7.59
25.91
23.84
14
0.36
EPSILS
0.27
0.24
0.26
0.28
0.32
0.31
0.33
0.36
0.39
0.40
0.40
4.87%
4.29%
—
6.91
EPS growth%
29.88
26.88
26.14
27.25
25.88
25.49
23.12
24.26
23.67
26.54
12.43
24.26
26.01
72
0.26
Bookvalue per shILS
0.29
0.32
0.34
0.34
0.33
0.37
0.41
0.45
0.51
0.52
0.37
9.70%
6.41%
—
0.34
FCF per shareILS
0.22
0.22
0.21
0.23
0.25
0.24
0.27
0.31
0.32
0.34
0.17
5.84%
4.08%
—
0.26
Dividend per shILS
0.27
0.28
0.30
0.31
0.30
0.32
0.35
0.34
0.36
0.33
0.24
1.91%
1.89%
—
26.69
Div yield (avg)%
21.16
22.79
24.18
22.78
20.69
20.17
18.14
18.16
17.74
18.92
9.63
18.16
20.43
9
2.49
Payout ratio%
8.44
10.02
12.80
15.52
12.85
15.60
18.35
18.87
19.40
20.91
14.68
18.87
15.56
81
8.669
Shares (diluted)M
8.679
9.610
9.789
9.114
9.113
10.03
9.036
9.687
9.046
8.745
8.792
(0.82%)
1.20%
95
14.21
Buyback yield%
32.44
32.52
33.73
33.93
33.18
31.69
29.38
27.55
28.66
30.71
28.05
29.38
32.06
77
0.248
D/E ratiox
0.733
0.752
0.894
1.017
1.044
1.186
1.144
1.126
1.202
1.386
0.796
1.186
1.085
39
3.173
Enterprise valueILS M
1.817
1.954
1.843
1.818
1.943
1.898
1.809
1.936
2.120
2.334
6.465
3.74%
3.92%
40
2.550
LT debtILS M
6.579
6.981
7.211
6.670
6.611
6.690
7.036
6.578
6.584
6.727
2.882
0.35%
(0.74%)
30
Revenue
ILS 5.537M
3.77%
1.00×
Cost of revenue
ILS 3.024M
4.03%
1.03×
Operating expenses
ILS 0.979M
3.13%
0.94×
Property and equipment
16.82%