0.548
RevenueILS B
0.537
0.584
0.634
0.689
0.731
0.787
0.855
0.897
0.953
1.008
0.608
6.64%
7.15%
34
6.86
Revenue growth%
18.72
21.34
22.23
22.85
23.56
22.39
23.04
24.31
26.72
24.58
10.17
24.31
22.95
21
10.39
Gross margin%
0.40
2.78
5.19
4.10
4.93
3.16
3.27
1.04
2.61
1.25
18.74
2.61
2.97
6
26.39
Operating margin%
11.62
8.97
6.17
7.12
5.89
4.05
5.31
3.65
1.99
0.40
6.33
3.65
5.60
32
28.11
Net margin%
21.28
21.70
24.49
25.03
22.89
21.14
19.30
20.24
22.11
20.87
13.73
20.87
21.49
56
14.24
P/E ratio (avg)x
15.93
13.91
14.59
12.87
11.70
11.89
11.87
11.52
9.913
9.522
21.08
11.52
11.88
85
28.56
EV/EBITx
9.786
10.89
11.77
13.42
13.29
13.98
15.77
18.53
21.61
23.42
8.108
18.53
13.70
6
7.18
FCF yield (avg)%
10.74
10.56
11.67
10.15
9.09
7.44
8.44
9.86
9.93
9.09
10.59
9.09
9.90
76
11.97
FCF margin%
19.79
20.05
22.18
20.20
17.42
16.51
14.73
12.22
14.90
14.55
17.97
14.73
16.96
64
0.368
FCF / Net incomex
0.243
0.265
0.308
0.352
0.376
0.389
0.465
0.548
0.530
0.585
0.202
0.530
0.382
25
27.96
ROIC%
11.36
12.50
15.25
14.74
13.32
15.94
16.63
14.03
12.16
14.00
15.62
14.03
14.01
57
15.78
Return on equity%
15.55
17.37
19.96
17.53
16.18
17.80
18.73
16.09
14.14
17.10
28.27
17.10
17.24
90
14.00
Return on assets%
17.36
19.65
17.41
16.17
17.39
16.94
15.88
13.76
13.24
15.52
26.91
15.52
16.55
53
1.15
EPSILS
1.77
1.52
1.48
1.46
1.41
1.44
1.49
1.38
1.19
1.06
1.27
(5.50%)
(4.65%)
—
10.51
EPS growth%
9.45
7.13
9.38
8.96
11.81
8.93
7.71
10.71
8.84
10.41
16.13
8.93
9.17
94
0.48
Bookvalue per shILS
3.30
3.63
4.16
4.63
4.78
4.87
4.86
5.17
5.82
6.49
1.44
6.34%
6.38%
—
1.11
FCF per shareILS
0.73
0.76
0.75
0.83
0.75
0.68
0.69
0.73
0.79
0.83
1.57
2.09%
2.39%
—
2.18
Dividend per shILS
4.16
4.03
4.54
5.19
5.27
5.85
6.65
7.25
8.46
9.52
2.42
12.56%
9.25%
—
10.33
Div yield (avg)%
20.65
18.27
15.91
16.56
19.49
19.87
20.30
23.16
23.30
25.05
28.96
23.16
20.08
87
6.03
Payout ratio%
11.01
9.33
10.21
7.69
8.75
8.46
7.92
4.95
4.21
4.15
4.81
4.95
8.19
89
146.2
Shares (diluted)M
114.1
104.0
109.7
111.1
119.9
106.4
107.8
110.1
112.0
117.2
145.2
(0.45%)
(1.21%)
46
10.23
Buyback yield%
7.26
6.63
5.85
5.88
4.16
6.24
5.55
6.10
4.35
4.35
19.20
5.55
5.86
48
1.371
D/E ratiox
0.773
0.764
0.814
0.813
0.915
0.993
1.000
1.002
1.174
1.308
1.187
1.002
0.954
12
0.717
Enterprise valueILS B
0.840
0.917
1.058
1.269
1.519
1.692
1.816
1.945
1.917
1.952
0.485
5.14%
10.38%
8
549.2
LT debtILS M
459.6
485.8
523.0
587.6
662.7
694.9
753.7
815.5
864.0
783.1
784.1
3.40%
5.86%
69
Revenue
ILS 1.008B
7.15%
1.00×
Cost of revenue
ILS 542.2M
7.29%
1.01×
Operating expenses
ILS 220.5M
6.47%
0.94×
Cash and investments
19.90%