0.758
RevenueILS B
1.673
1.657
1.638
1.649
1.614
1.661
1.708
1.730
1.755
1.736
0.786
1.47%
0.59%
57
22.46
Revenue growth%
14.35
16.31
19.05
19.56
16.65
18.06
16.72
16.94
18.08
16.34
22.24
16.94
16.83
85
27.11
Gross margin%
21.64
21.95
19.52
18.36
20.12
17.28
16.15
15.86
18.25
19.89
26.16
17.28
18.94
75
15.66
Operating margin%
15.69
18.38
17.52
17.47
18.62
19.30
21.69
23.11
23.76
25.88
29.91
23.11
18.96
41
4.07
Net margin%
5.03
5.80
4.77
2.17
0.40
0.40
0.52
0.40
0.40
2.53
26.19
0.40
1.35
18
27.31
P/E ratio (avg)x
9.387
8.869
8.965
8.155
7.833
7.400
7.487
6.638
7.268
7.836
34.07
7.400
7.835
59
19.52
EV/EBITx
47.35
53.36
51.20
56.01
54.16
59.24
67.82
78.58
75.13
74.43
28.64
74.43
57.63
10
8.03
FCF yield (avg)%
16.50
14.50
15.42
13.47
14.63
15.74
16.55
19.16
17.94
19.44
10.45
17.94
16.12
35
25.04
FCF margin%
32.00
30.64
28.49
26.62
24.87
22.21
24.58
24.13
25.08
26.08
2.53
24.58
25.58
47
0.333
FCF / Net incomex
2.658
2.834
2.906
3.414
4.060
4.498
4.491
4.642
4.943
4.903
0.940
4.642
4.276
24
17.29
ROIC%
5.89
3.57
5.29
4.84
3.92
5.49
7.94
9.93
7.63
5.79
4.36
7.63
5.64
38
2.80
Return on equity%
8.68
8.44
5.55
5.81
5.18
6.68
7.49
5.33
7.21
8.14
28.85
7.21
6.95
68
24.09
Return on assets%
17.52
19.75
19.93
21.93
24.70
26.72
28.12
26.94
26.72
23.84
23.08
26.72
24.27
41
3.25
EPSILS
5.44
5.89
5.96
6.96
8.14
8.48
8.34
8.26
8.72
9.68
3.37
3.51%
7.39%
—
10.96
EPS growth%
22.95
20.30
18.78
18.48
17.36
16.18
14.38
14.03
11.08
13.05
23.85
14.03
16.77
32
1.20
Bookvalue per shILS
3.22
3.37
3.26
2.98
3.03
2.72
2.67
2.88
2.99
2.72
2.24
(2.20%)
(1.16%)
—
4.35
FCF per shareILS
3.19
3.36
3.32
2.97
2.96
2.67
2.93
3.01
2.67
2.63
2.10
(2.35%)
(1.29%)
—
1.74
Dividend per shILS
3.35
3.26
3.68
3.52
3.29
3.50
3.56
3.83
3.89
3.83
2.48
3.07%
0.61%
—
10.03
Div yield (avg)%
8.17
5.28
5.54
2.71
0.40
0.40
0.40
0.40
0.40
0.40
16.35
0.40
0.40
86
22.24
Payout ratio%
23.63
22.81
23.58
20.69
18.18
21.18
22.91
24.08
21.16
18.67
11.58
21.18
22.00
15
226.3
Shares (diluted)M
315.9
322.8
380.5
450.3
533.6
554.6
588.4
657.9
735.6
876.6
226.6
10.44%
11.93%
6
24.66
Buyback yield%
20.93
21.92
19.97
19.35
18.25
21.11
18.84
20.54
17.96
18.70
14.36
18.84
19.66
54
1.084
D/E ratiox
0.752
0.676
0.674
0.674
0.716
0.729
0.768
0.669
0.677
0.653
0.527
0.677
0.676
68
0.260
Enterprise valueILS B
0.399
0.442
0.401
0.376
0.369
0.362
0.402
0.387
0.422
0.474
1.613
5.14%
1.98%
69
1.524
LT debtILS B
0.926
0.988
0.960
1.061
0.976
0.953
0.898
0.955
0.947
0.911
1.300
(1.36%)
0.55%
36
Revenue
ILS 1.736B
0.59%
1.00×
Cost of revenue
ILS 1.096B
0.75%
1.02×
Operating expenses
ILS 355.7M
(0.09%)
0.93×
Property and equipment
17.60%
Spread over hurdle
15.76%