221.9
RevenueILS M
187.1
206.2
221.0
242.4
266.4
284.9
301.7
331.1
352.1
385.4
242.0
7.66%
8.34%
54
28.50
Revenue growth%
7.20
4.92
7.20
6.56
7.96
6.06
6.79
8.21
8.88
7.63
21.82
7.63
7.20
72
26.38
Gross margin%
26.46
25.67
23.15
22.73
21.20
18.90
19.01
17.18
14.29
13.91
17.93
17.18
20.10
74
6.54
Operating margin%
28.54
29.75
27.22
27.54
25.33
24.48
27.42
29.47
31.91
29.05
4.45
29.05
28.04
59
6.27
Net margin%
21.75
24.29
23.85
24.89
24.60
21.61
21.11
20.97
22.45
24.48
13.09
21.61
23.15
7
36.60
P/E ratio (avg)x
14.00
13.15
14.51
14.68
14.53
13.70
15.34
16.47
16.22
17.39
30.78
16.22
14.60
64
22.79
EV/EBITx
24.93
24.02
27.41
30.71
28.81
27.60
28.39
28.63
29.28
33.56
31.11
28.63
28.51
20
20.46
FCF yield (avg)%
20.94
18.95
17.69
17.53
15.56
17.16
17.52
17.02
15.54
16.86
17.55
17.02
17.34
54
11.15
FCF margin%
23.33
24.64
27.38
24.91
22.10
24.95
22.12
22.28
19.69
20.51
10.61
22.12
22.81
51
1.108
FCF / Net incomex
0.892
0.800
0.795
0.804
0.798
0.794
0.759
0.713
0.762
0.676
0.826
0.759
0.794
22
21.81
ROIC%
29.51
30.66
30.71
29.38
30.88
32.43
30.15
28.19
27.58
30.35
6.58
30.15
30.25
46
8.72
Return on equity%
26.98
25.26
25.98
27.78
29.06
26.72
27.21
26.11
27.75
27.21
24.81
27.21
27.09
37
28.78
Return on assets%
17.88
19.34
16.63
17.14
15.19
16.18
17.72
15.45
18.32
17.87
11.00
17.72
17.43
31
0.97
EPSILS
0.30
0.30
0.34
0.36
0.40
0.37
0.43
0.45
0.51
0.54
1.04
6.28%
5.26%
—
22.55
EPS growth%
2.56
5.00
6.32
7.14
5.61
3.47
1.14
1.97
4.90
7.49
9.51
3.47
4.95
41
0.75
Bookvalue per shILS
0.39
0.38
0.37
0.33
0.30
0.31
0.26
0.28
0.29
0.26
0.85
(2.59%)
(3.77%)
—
0.68
FCF per shareILS
1.68
1.77
1.68
1.78
1.96
2.14
2.06
2.07
2.30
2.16
0.91
1.94%
2.15%
—
1.27
Dividend per shILS
1.51
1.48
1.53
1.54
1.70
2.03
2.00
2.01
2.36
2.59
0.92
8.83%
5.84%
—
5.91
Div yield (avg)%
14.79
15.62
14.04
13.96
11.89
14.73
15.80
13.33
10.77
11.32
15.19
13.33
14.00
24
23.17
Payout ratio%
28.12
25.47
28.15
29.77
29.62
30.88
32.10
34.01
31.34
30.29
24.04
31.34
30.03
69
154.8
Shares (diluted)M
144.1
161.7
158.3
160.5
174.9
166.3
171.8
168.9
185.3
199.0
152.0
2.61%
2.24%
59
4.26
Buyback yield%
31.19
30.65
31.92
32.01
34.11
36.64
34.04
31.25
32.26
29.71
18.26
32.26
31.96
67
1.796
D/E ratiox
1.369
1.500
1.467
1.391
1.517
1.548
1.668
1.825
1.652
1.680
1.204
1.668
1.533
75
365.4
Enterprise valueILS M
168.8
186.0
195.2
205.5
242.4
258.3
270.3
319.0
344.5
383.9
171.5
9.63%
8.70%
93
242.8
LT debtILS M
66.10
75.26
82.56
88.52
93.15
111.7
124.9
143.6
151.8
169.1
154.5
12.67%
11.41%
89
Revenue
ILS 385.4M
8.34%
1.00×
Cost of revenue
ILS 228.0M
8.56%
1.02×
Operating expenses
ILS 44.98M
7.36%
0.91×
Property and equipment
16.84%