1.299
RevenueILS B
1.326
1.355
1.371
1.412
1.418
1.457
1.474
1.511
1.553
1.547
1.402
1.75%
1.94%
72
16.11
Revenue growth%
27.24
27.70
29.67
27.59
28.23
30.15
33.14
35.30
32.68
31.30
19.38
32.68
29.91
80
22.32
Gross margin%
24.37
22.59
19.68
18.97
20.44
19.36
17.22
15.67
18.55
18.58
11.33
18.55
19.16
89
27.23
Operating margin%
2.84
0.41
0.40
0.40
0.40
0.40
2.81
1.08
0.40
1.34
23.55
1.08
0.41
56
23.65
Net margin%
9.05
11.57
11.96
13.19
12.55
11.68
9.54
6.98
4.37
2.13
17.59
6.98
10.56
87
17.92
P/E ratio (avg)x
21.27
23.99
24.50
26.31
25.17
25.61
30.15
28.37
32.30
32.10
30.50
30.15
25.96
81
22.96
EV/EBITx
39.06
45.39
48.80
57.17
63.01
68.53
68.68
79.16
89.60
101.6
10.57
79.16
65.77
95
27.70
FCF yield (avg)%
16.04
16.21
14.16
16.19
18.26
15.57
18.19
15.41
16.74
19.35
18.47
16.74
16.20
60
5.33
FCF margin%
17.78
19.90
19.40
18.78
18.37
15.83
12.92
12.34
12.67
12.99
2.57
12.92
16.80
12
0.446
FCF / Net incomex
0.665
0.751
0.784
0.823
0.937
0.967
1.087
1.106
1.207
1.347
0.814
1.106
0.952
58
14.42
ROIC%
4.70
5.04
5.94
5.91
3.07
5.19
6.58
9.02
9.62
12.41
8.58
9.02
5.93
15
15.07
Return on equity%
18.18
20.74
21.31
23.44
23.50
21.12
21.79
22.76
22.81
21.02
13.94
21.79
21.55
50
17.82
Return on assets%
11.85
11.21
11.97
9.36
10.27
11.57
10.38
10.78
10.37
8.58
21.50
10.38
10.58
78
40.16
EPSILS
46.26
47.82
48.41
51.56
55.56
57.60
62.54
57.55
62.54
61.28
43.98
1.98%
3.18%
—
27.40
EPS growth%
4.70
6.70
7.83
10.77
13.28
14.40
16.86
19.45
17.35
17.38
9.20
17.35
13.84
30
11.46
Bookvalue per shILS
32.52
28.86
29.45
27.17
23.79
23.00
25.12
24.04
26.21
28.26
44.96
3.51%
(2.15%)
—
53.09
FCF per shareILS
43.76
47.65
52.67
58.69
58.92
62.29
68.94
70.18
67.50
71.58
50.45
3.97%
4.91%
—
7.46
Dividend per shILS
28.22
29.60
27.20
30.11
28.80
32.26
30.33
28.42
29.63
32.07
45.06
2.17%
1.56%
—
29.43
Div yield (avg)%
23.83
25.74
24.35
22.84
21.06
23.44
24.31
26.49
24.99
24.31
10.33
24.31
24.31
85
22.16
Payout ratio%
13.20
11.19
13.71
10.93
11.36
12.94
13.35
12.71
13.28
11.44
6.92
12.94
12.82
94
14.35
Shares (diluted)M
26.73
32.10
34.85
37.09
41.75
47.60
46.21
53.23
54.87
64.18
14.22
8.98%
10.81%
83
27.47
Buyback yield%
9.27
7.12
9.91
11.33
13.73
14.13
13.21
10.23
12.53
14.67
4.52
13.21
11.93
38
1.148
D/E ratiox
0.171
0.180
0.200
0.189
0.201
0.205
0.200
0.213
0.204
0.238
1.788
0.205
0.200
27
0.724
Enterprise valueILS B
1.015
0.971
0.904
0.822
0.839
0.714
0.716
0.620
0.528
0.568
0.935
(7.51%)
(5.98%)
62
0.269
LT debtILS B
1.454
1.460
1.587
1.751
1.988
2.014
2.159
2.413
2.350
2.781
0.945
6.95%
6.56%
59
Revenue
ILS 1.547B
1.94%
1.00×
Cost of revenue
ILS 693.6M
1.52%
0.96×
Operating expenses
ILS 348.2M
2.17%
1.02×
Cash and investments
17.57%
Return on capital
151.34%
Spread over hurdle
141.06%