181.6
RevenueILS M
156.5
163.6
171.3
174.9
186.2
193.5
196.9
201.7
213.9
218.0
202.8
3.21%
3.95%
78
24.67
Revenue growth%
25.27
25.36
24.64
23.04
25.72
24.81
24.02
23.03
23.15
24.14
11.50
24.02
24.39
49
3.60
Gross margin%
0.89
0.58
3.18
2.77
5.62
3.21
2.44
4.55
3.04
3.68
20.77
3.21
3.11
46
4.74
Operating margin%
5.82
6.33
6.32
8.32
8.50
8.78
10.47
13.02
10.10
12.86
15.68
10.47
8.64
69
17.20
Net margin%
14.08
15.50
16.18
16.25
13.69
14.79
13.06
12.12
11.73
11.79
3.50
12.12
13.88
59
10.15
P/E ratio (avg)x
24.82
29.06
28.21
28.76
33.67
38.62
38.37
43.06
41.55
47.25
37.26
41.55
36.02
38
22.63
EV/EBITx
39.83
40.75
39.23
39.37
41.56
41.08
43.71
43.14
44.94
43.31
22.69
43.31
41.32
55
8.09
FCF yield (avg)%
5.46
6.47
6.73
6.99
9.62
6.83
7.51
8.32
9.05
8.55
7.30
8.32
7.25
6
23.64
FCF margin%
11.51
14.40
14.57
14.64
12.16
11.71
9.07
8.54
6.68
7.78
9.94
8.54
11.61
87
1.534
FCF / Net incomex
0.606
0.628
0.652
0.685
0.666
0.716
0.743
0.870
0.887
0.875
1.590
0.870
0.701
33
7.00
ROIC%
32.00
30.08
31.22
30.28
27.90
28.85
30.48
30.97
32.42
34.58
26.48
30.97
30.72
29
29.25
Return on equity%
19.67
21.30
20.96
23.45
25.68
23.94
23.27
23.58
21.52
21.15
27.02
23.27
22.39
65
26.96
Return on assets%
16.85
14.82
15.00
15.03
14.84
12.62
12.51
13.58
13.04
12.75
24.54
12.75
14.20
55
4.96
EPSILS
6.21
5.40
4.78
4.51
4.46
4.68
4.25
4.60
4.59
4.46
5.20
(0.02%)
(4.57%)
—
7.76
EPS growth%
28.96
27.16
24.33
23.59
20.94
19.53
21.19
21.51
23.40
24.95
5.35
21.51
23.49
18
2.89
Bookvalue per shILS
7.09
8.04
9.28
8.65
9.11
9.95
9.98
11.50
11.97
12.45
3.86
6.46%
5.90%
—
7.88
FCF per shareILS
8.85
9.32
10.34
12.11
14.13
13.52
13.91
13.42
13.48
13.38
7.30
(1.09%)
4.88%
—
3.68
Dividend per shILS
3.51
4.11
4.10
4.28
4.57
5.35
6.23
6.46
6.39
6.54
5.71
7.40%
7.80%
—
2.99
Div yield (avg)%
2.73
5.08
7.14
8.76
10.36
10.74
12.57
10.45
11.83
14.16
3.25
11.83
10.40
72
22.02
Payout ratio%
27.50
27.13
28.11
27.50
27.57
26.00
24.61
25.05
26.41
28.93
13.56
26.00
27.32
70
11.42
Shares (diluted)M
12.57
13.21
14.25
15.29
15.63
17.08
17.26
16.18
17.10
16.25
11.26
0.79%
2.20%
90
13.08
Buyback yield%
28.39
27.65
27.31
28.88
29.84
31.35
33.29
33.61
35.19
36.98
11.72
33.61
30.59
75
0.960
D/E ratiox
1.893
2.102
2.438
2.864
3.175
3.274
3.417
3.988
3.932
4.221
0.337
3.932
3.225
8
19.92
Enterprise valueILS M
61.01
57.21
51.93
56.57
59.08
53.26
51.25
56.79
62.45
67.98
26.88
2.85%
0.07%
68
198.3
LT debtILS M
251.9
248.0
275.1
286.8
275.7
277.3
302.6
302.4
348.5
371.5
23.02
6.15%
5.09%
22
Revenue
ILS 218.0M
3.95%
1.00×
Cost of revenue
ILS 129.7M
4.21%
1.03×
Operating expenses
ILS 48.01M
3.61%
0.97×
Goodwill & intangibles
17.13%