0.112
RevenueILS B
1.716
1.719
1.755
1.737
1.761
1.825
1.889
1.909
1.977
1.963
0.122
2.19%
1.34%
60
6.32
Revenue growth%
12.32
9.65
11.84
11.78
14.18
17.16
17.06
15.78
14.11
12.78
18.06
15.78
13.44
88
16.75
Gross margin%
14.35
13.41
12.18
13.29
10.83
8.67
10.61
12.46
15.07
12.67
23.81
12.46
12.56
35
2.38
Operating margin%
14.18
13.63
15.91
14.69
14.81
14.82
13.02
15.43
15.38
18.21
7.01
15.38
14.81
17
18.74
Net margin%
4.74
6.35
8.31
5.50
6.01
5.00
7.82
6.08
8.08
7.36
28.86
7.36
6.21
72
20.45
P/E ratio (avg)x
16.58
16.33
16.07
16.14
16.32
18.08
18.52
19.68
20.29
23.95
22.21
19.68
17.33
29
27.53
EV/EBITx
14.29
13.39
14.61
15.87
15.13
16.00
14.15
15.01
15.05
13.48
36.95
15.01
14.81
36
23.40
FCF yield (avg)%
12.06
13.07
13.92
11.38
10.57
11.97
12.26
15.14
16.82
19.37
23.59
15.14
12.67
70
15.20
FCF margin%
9.46
11.21
9.06
11.87
13.32
14.50
16.78
16.52
17.58
19.77
7.30
16.78
13.91
67
0.384
FCF / Net incomex
0.806
0.792
0.761
0.791
0.868
0.838
0.858
0.905
0.973
0.995
1.705
0.905
0.848
37
2.03
ROIC%
23.51
20.55
20.04
20.51
21.23
21.96
23.63
21.64
20.26
18.41
23.82
21.64
20.89
65
19.25
Return on equity%
7.07
5.52
4.19
1.39
2.82
0.40
0.40
3.26
4.37
3.03
10.02
3.03
3.15
58
26.43
Return on assets%
11.16
12.25
10.10
7.79
8.01
10.33
13.10
11.78
9.94
9.62
11.09
10.33
10.21
80
0.87
EPSILS
1.29
1.52
1.55
1.82
1.75
2.10
2.13
2.32
2.74
3.04
0.95
11.62%
9.71%
—
13.19
EPS growth%
25.93
23.32
22.19
25.03
26.74
25.35
26.03
28.07
30.78
32.62
24.06
28.07
25.98
51
0.45
Bookvalue per shILS
1.42
1.32
1.21
1.35
1.31
1.41
1.54
1.46
1.59
1.44
0.40
1.96%
0.63%
—
0.85
FCF per shareILS
0.74
0.79
0.77
0.77
0.82
0.88
0.98
0.88
0.78
0.78
0.85
(1.16%)
0.55%
—
0.47
Dividend per shILS
1.21
1.38
1.51
1.68
1.90
2.09
2.01
2.20
2.11
2.04
0.18
1.43%
6.65%
—
18.95
Div yield (avg)%
11.98
9.83
11.93
11.99
13.79
12.67
12.45
13.26
12.37
10.34
19.93
12.45
12.18
7
29.53
Payout ratio%
9.09
9.94
7.90
9.36
10.82
10.87
11.42
9.01
11.58
13.82
12.28
11.42
10.38
26
325.2
Shares (diluted)M
396.8
470.3
471.3
472.0
555.9
589.7
620.2
612.9
663.4
680.5
316.8
4.13%
5.68%
20
4.76
Buyback yield%
22.80
20.17
19.33
16.89
19.01
18.52
19.96
19.87
19.34
18.78
23.81
19.34
19.33
42
1.139
D/E ratiox
1.640
1.976
2.238
2.446
2.446
2.547
2.888
3.194
3.411
3.798
1.364
3.194
2.497
56
1.284
Enterprise valueILS B
1.525
1.641
1.611
1.792
1.680
1.660
1.758
1.676
1.749
1.894
0.952
2.42%
1.58%
84
1.110
LT debtILS B
0.827
0.761
0.683
0.623
0.658
0.614
0.525
0.527
0.465
0.458
1.048
(7.00%)
(6.36%)
38
Revenue
ILS 1.963B
1.34%
1.00×
Cost of revenue
ILS 1.245B
1.38%
1.00×
Operating expenses
ILS 419.6M
1.63%
1.03×
Goodwill & intangibles
16.56%
Cash and investments
15.37%