0.481
RevenueILS B
0.968
1.052
1.132
1.200
1.299
1.359
1.474
1.574
1.676
1.749
0.520
6.12%
6.88%
35
28.40
Revenue growth%
10.72
9.62
8.88
8.81
6.73
4.57
5.03
4.39
3.87
5.21
2.09
4.57
5.97
7
9.55
Gross margin%
18.93
20.82
19.40
18.94
20.72
20.31
23.12
25.56
26.53
29.38
10.64
25.56
20.77
38
25.50
Operating margin%
13.98
11.02
8.42
8.46
10.97
8.32
6.82
6.95
8.36
7.39
25.78
7.39
8.39
52
16.89
Net margin%
27.61
24.95
27.44
25.38
28.19
29.13
29.69
26.74
27.70
24.76
28.58
27.70
27.52
10
17.50
P/E ratio (avg)x
10.89
11.56
12.37
12.91
12.67
11.19
10.15
10.61
10.03
9.038
31.11
10.15
11.04
39
27.52
EV/EBITx
26.47
26.18
25.39
24.36
23.03
21.26
20.97
18.56
19.39
17.67
28.43
19.39
22.14
40
4.68
FCF yield (avg)%
10.60
12.85
12.10
13.41
10.66
10.55
11.63
12.14
14.98
12.96
2.35
12.14
12.12
34
29.36
FCF margin%
27.81
29.69
27.17
25.07
26.70
27.26
27.81
26.74
26.53
28.59
20.81
27.26
27.21
67
0.183
FCF / Net incomex
1.853
1.677
1.729
1.649
1.451
1.511
1.353
1.415
1.411
1.363
0.795
1.411
1.481
10
20.06
ROIC%
20.46
18.33
16.34
17.12
16.34
14.86
12.15
13.86
14.71
14.64
12.36
14.64
15.60
65
24.20
Return on equity%
16.24
16.50
15.55
17.88
15.25
13.12
15.41
12.65
10.13
12.58
19.12
12.65
15.33
83
26.39
Return on assets%
7.43
7.35
9.86
7.48
10.42
8.05
5.82
7.71
5.45
4.38
24.74
5.82
7.46
50
5.78
EPSILS
23.51
23.51
25.22
25.78
27.15
29.28
27.89
24.10
23.69
22.16
5.91
(3.97%)
(0.66%)
—
29.78
EPS growth%
28.20
29.19
30.05
31.26
31.44
33.45
34.64
32.80
33.99
36.30
2.64
33.99
32.12
25
11.83
Bookvalue per shILS
16.26
15.98
15.12
15.75
13.67
13.80
13.09
14.35
13.33
12.70
6.07
(1.46%)
(2.36%)
—
14.87
FCF per shareILS
17.20
16.00
14.65
16.26
17.22
18.93
21.19
22.53
25.44
24.52
21.86
7.33%
3.65%
—
33.94
Dividend per shILS
44.90
44.70
42.83
48.97
53.18
56.46
64.08
59.59
64.44
74.02
37.74
6.84%
6.06%
—
14.64
Div yield (avg)%
11.29
8.46
6.18
7.73
8.38
8.76
6.97
7.67
9.79
8.30
19.41
8.30
8.34
5
4.89
Payout ratio%
27.18
27.47
28.80
30.53
28.77
28.88
26.79
25.22
25.74
24.43
16.49
25.74
27.32
10
23.07
Shares (diluted)M
25.48
24.78
26.34
23.44
25.97
27.11
26.32
23.34
25.63
22.82
23.41
(2.55%)
(0.33%)
88
10.51
Buyback yield%
12.73
15.24
14.34
13.31
12.08
11.89
11.04
8.92
9.78
11.39
9.22
11.04
11.99
30
1.087
D/E ratiox
2.116
2.214
2.260
2.255
2.365
2.474
2.492
2.456
2.538
2.749
0.227
2.492
2.410
20
1.087
Enterprise valueILS B
1.115
1.188
1.049
0.973
1.000
1.020
0.875
0.845
0.826
0.820
0.097
(3.88%)
(3.54%)
28
1.161
LT debtILS B
2.256
2.489
2.489
2.638
2.713
2.612
2.967
3.235
3.798
4.136
1.384
8.80%
6.53%
84
Revenue
ILS 1.749B
6.88%
1.00×
Cost of revenue
ILS 945.6M
6.80%
0.99×
Operating expenses
ILS 344.8M
7.22%
1.03×
Spread over hurdle
20.54%