3.230
RevenueILS B
2.498
2.637
2.732
2.920
3.124
3.300
3.410
3.502
3.750
4.009
3.482
5.11%
5.14%
59
12.53
Revenue growth%
24.02
23.81
24.15
23.24
22.31
23.40
26.00
23.68
23.38
22.99
24.30
23.40
23.54
69
8.12
Gross margin%
6.01
4.37
5.42
6.24
7.72
9.89
11.84
10.76
11.68
8.84
6.30
10.76
8.28
47
11.02
Operating margin%
0.40
0.40
0.40
0.40
2.42
4.94
4.68
6.05
4.25
6.09
2.84
4.94
3.34
6
24.89
Net margin%
21.25
21.54
19.38
22.10
21.35
23.67
22.24
23.87
24.90
25.64
5.76
23.87
22.17
94
18.72
P/E ratio (avg)x
14.34
14.02
13.42
13.69
14.45
16.70
19.29
18.28
19.78
22.25
24.47
19.29
15.57
91
16.08
EV/EBITx
18.12
18.12
19.07
20.70
20.20
20.95
20.13
22.42
25.24
26.56
37.84
22.42
20.45
91
18.58
FCF yield (avg)%
20.91
18.50
21.32
22.38
20.95
19.40
16.56
18.42
18.52
16.39
8.04
18.42
18.96
75
3.02
FCF margin%
10.90
8.32
8.96
9.26
6.80
5.22
3.80
2.14
3.56
6.12
11.08
3.80
6.46
52
0.862
FCF / Net incomex
0.216
0.258
0.306
0.342
0.336
0.385
0.427
0.473
0.567
0.654
0.447
0.473
0.364
36
27.51
ROIC%
16.36
19.34
19.89
21.13
23.25
22.03
20.36
22.51
24.02
22.72
26.04
22.51
21.58
46
6.28
Return on equity%
25.96
28.68
31.67
29.69
27.62
26.81
29.14
26.83
24.39
25.78
11.85
26.81
27.22
10
9.77
Return on assets%
11.27
9.86
10.38
8.41
6.68
6.67
5.20
6.93
6.72
6.33
21.55
6.67
6.83
60
13.09
EPSILS
9.87
10.13
9.33
8.89
8.15
7.15
6.63
7.12
6.31
6.08
14.45
(5.71%)
(4.79%)
—
14.71
EPS growth%
9.84
10.59
11.82
10.35
10.97
10.69
11.51
13.18
13.01
11.61
16.62
11.61
11.24
17
13.21
Bookvalue per shILS
9.06
9.12
10.21
11.69
11.52
11.70
13.08
13.14
14.52
15.01
7.17
5.42%
5.00%
—
7.36
FCF per shareILS
3.48
3.53
3.54
3.23
3.23
3.30
3.47
3.66
3.35
3.50
14.74
1.66%
(0.26%)
—
13.81
Dividend per shILS
6.86
7.51
6.99
7.81
7.59
6.99
7.32
6.90
6.93
7.98
7.43
1.02%
1.26%
—
5.61
Div yield (avg)%
29.64
30.85
30.97
32.20
30.05
32.02
31.13
29.83
31.94
33.63
2.06
31.94
31.05
73
29.95
Payout ratio%
20.30
20.17
19.12
16.30
18.98
17.18
18.60
21.06
19.49
19.09
20.38
19.09
19.11
91
55.56
Shares (diluted)M
43.56
46.04
43.17
42.84
41.73
40.50
38.55
42.80
44.85
40.54
55.71
(0.58%)
(0.20%)
34
15.18
Buyback yield%
5.59
4.27
3.06
2.56
1.39
0.40
2.72
0.40
0.40
0.57
12.23
0.40
1.98
59
1.615
D/E ratiox
0.766
0.688
0.731
0.654
0.729
0.808
0.818
0.862
0.844
0.827
1.071
0.827
0.787
47
1.786
Enterprise valueILS B
2.790
3.039
3.253
3.010
3.085
2.764
2.709
2.932
3.170
3.130
1.800
0.29%
1.88%
49
1.191
LT debtILS B
2.963
2.732
2.661
2.311
2.075
1.896
1.847
1.843
1.598
1.438
1.410
(7.07%)
(6.56%)
81
Revenue
ILS 4.009B
5.14%
1.00×
Cost of revenue
ILS 2.800B
5.12%
1.00×
Operating expenses
ILS 441.6M
4.90%
0.98×
Spread over hurdle
75.24%