645.6
RevenueILS M
504.6
533.1
562.1
580.6
599.9
618.2
638.5
673.8
723.8
761.8
672.4
4.90%
4.87%
74
4.40
Revenue growth%
1.09
3.78
1.03
0.40
0.40
0.40
2.61
3.18
3.98
4.12
9.33
3.18
1.85
46
22.26
Gross margin%
24.07
23.97
24.17
22.39
19.91
17.70
15.23
14.98
15.47
16.66
5.53
15.47
18.80
15
18.67
Operating margin%
17.18
18.01
17.24
14.82
15.62
13.96
13.51
15.82
15.78
12.85
26.30
13.96
15.70
44
16.23
Net margin%
16.20
18.67
19.16
18.11
21.08
18.40
20.47
19.04
18.23
15.32
8.02
18.40
18.54
9
35.16
P/E ratio (avg)x
27.40
28.12
25.66
25.55
23.18
23.31
21.34
23.66
24.78
26.44
26.37
23.66
25.17
42
32.77
EV/EBITx
15.47
13.85
12.47
12.11
11.61
10.49
9.329
9.171
9.973
11.07
33.38
9.973
11.34
44
22.64
FCF yield (avg)%
18.45
17.06
18.40
18.95
21.11
20.28
22.28
25.15
24.76
26.44
10.95
24.76
20.69
44
29.84
FCF margin%
24.17
23.03
20.25
20.42
21.18
19.11
17.70
18.07
15.27
15.23
18.54
17.70
19.68
6
0.266
FCF / Net incomex
1.417
1.541
1.662
1.826
1.818
1.883
2.212
2.230
2.571
2.994
1.083
2.230
1.855
77
13.35
ROIC%
17.67
19.07
17.38
18.24
18.89
20.31
20.87
21.10
18.22
20.60
9.12
20.60
18.98
30
10.85
Return on equity%
23.88
22.94
23.98
21.22
22.15
23.59
21.75
22.73
20.00
18.36
15.54
21.75
22.44
51
3.07
Return on assets%
10.10
12.54
13.88
13.44
16.35
15.87
13.24
11.91
11.36
10.57
3.44
11.91
12.89
51
0.71
EPSILS
1.05
1.13
1.34
1.39
1.46
1.54
1.77
2.07
2.38
2.60
0.73
12.24%
9.71%
—
28.03
EPS growth%
21.27
22.53
23.72
22.94
23.25
21.17
19.48
18.98
21.33
22.73
5.73
21.17
21.93
24
1.66
Bookvalue per shILS
0.35
0.37
0.40
0.37
0.38
0.34
0.37
0.34
0.35
0.35
1.46
(1.63%)
(0.38%)
—
0.55
FCF per shareILS
2.64
3.12
3.31
3.82
4.37
4.68
5.47
5.65
5.86
6.63
1.60
8.69%
10.72%
—
0.89
Dividend per shILS
2.27
2.14
2.03
1.88
1.81
1.97
1.74
1.64
1.47
1.51
1.35
(3.57%)
(2.94%)
—
9.05
Div yield (avg)%
25.15
25.02
26.17
27.76
29.46
31.01
31.51
34.32
33.11
33.73
6.14
33.11
30.23
37
8.29
Payout ratio%
7.89
6.81
4.77
2.81
2.44
0.40
2.64
2.05
0.66
1.98
3.78
1.98
2.54
29
0.311
Shares (diluted)B
0.471
0.559
0.571
0.624
0.679
0.758
0.875
0.863
1.015
1.055
0.301
9.22%
10.21%
41
23.86
Buyback yield%
15.81
18.29
19.17
19.95
17.28
18.44
18.42
17.38
17.90
19.86
6.32
18.42
18.36
33
1.478
D/E ratiox
0.232
0.207
0.222
0.203
0.200
0.197
0.183
0.159
0.173
0.161
0.458
0.173
0.199
13
428.9
Enterprise valueILS M
280.2
308.2
304.0
272.4
297.5
279.0
282.6
276.4
245.9
264.2
223.0
(2.34%)
(1.79%)
23
0.744
LT debtILS B
0.731
0.843
0.956
0.941
1.030
1.003
1.157
1.359
1.363
1.423
0.088
6.68%
6.90%
85
Revenue
ILS 761.8M
4.87%
1.00×
Cost of revenue
ILS 462.0M
4.76%
0.99×
Operating expenses
ILS 86.26M
4.63%
0.98×
Cash and investments
16.92%
Spread over hurdle
37.31%