0.734
RevenueILS B
4.671
4.987
5.154
5.374
5.527
5.776
5.964
6.164
6.462
6.891
0.780
4.51%
4.53%
57
21.90
Revenue growth%
26.98
28.69
26.63
26.77
27.43
25.97
23.65
24.87
27.19
26.30
24.32
25.97
26.70
87
22.47
Gross margin%
15.45
14.72
13.38
10.99
13.72
16.40
14.65
14.06
12.03
14.10
9.23
14.10
14.08
54
20.71
Operating margin%
24.18
27.13
27.05
27.66
28.83
26.47
26.35
23.88
23.34
24.13
26.46
24.13
26.41
52
8.50
Net margin%
7.94
6.17
3.78
6.63
6.69
8.29
9.68
8.41
5.54
5.80
12.80
8.29
6.66
53
9.213
P/E ratio (avg)x
15.12
15.46
15.38
15.52
16.80
16.91
15.71
16.80
16.22
17.25
8.340
16.80
15.96
12
16.23
EV/EBITx
21.85
21.62
23.55
22.69
21.27
19.85
18.64
19.84
18.75
18.72
12.21
18.75
20.56
62
22.63
FCF yield (avg)%
2.44
1.05
0.40
1.74
2.58
4.44
3.25
1.42
0.55
0.40
14.46
1.42
1.58
26
15.42
FCF margin%
8.04
8.26
6.49
5.39
4.56
3.77
4.85
7.29
8.52
10.04
26.22
7.29
6.89
40
0.799
FCF / Net incomex
1.506
1.642
1.612
1.468
1.571
1.550
1.480
1.600
1.534
1.598
0.404
1.550
1.561
9
2.14
ROIC%
6.72
7.34
7.85
6.98
7.12
4.23
7.10
6.59
5.14
7.88
4.55
6.59
7.04
22
25.69
Return on equity%
25.76
27.96
25.49
24.42
25.51
25.62
26.57
28.50
27.51
25.13
25.93
26.57
25.69
73
7.30
Return on assets%
11.20
13.21
14.79
12.70
14.33
16.14
17.16
19.50
18.40
20.74
7.32
18.40
15.47
54
66.31
EPSILS
23.99
23.84
25.71
23.76
24.71
23.24
21.58
22.95
23.66
21.74
70.91
(2.53%)
(1.79%)
—
24.57
EPS growth%
11.34
12.89
15.77
15.94
15.55
13.97
11.46
9.82
10.31
7.53
13.54
10.31
12.18
36
84.49
Bookvalue per shILS
16.85
16.29
18.16
17.24
17.73
17.43
19.57
20.17
20.56
19.95
57.79
2.39%
1.38%
—
64.75
FCF per shareILS
76.14
64.99
67.19
58.42
62.63
61.04
57.42
59.94
53.96
48.61
92.68
(4.94%)
(5.28%)
—
32.98
Dividend per shILS
106.45
113.05
113.48
116.68
130.82
146.11
153.95
155.81
143.33
142.34
39.59
1.70%
4.11%
—
4.37
Div yield (avg)%
19.61
19.92
21.63
20.82
22.54
20.84
18.44
18.97
21.31
22.74
10.08
20.84
20.83
87
19.54
Payout ratio%
22.49
23.91
24.30
25.07
27.53
24.63
26.80
24.67
22.23
22.90
9.88
24.63
24.46
63
37.60
Shares (diluted)M
36.07
33.68
30.14
30.83
32.40
34.52
32.44
34.55
34.63
31.12
38.17
(0.80%)
(0.91%)
38
9.30
Buyback yield%
3.32
4.67
7.12
9.34
8.42
5.52
5.87
4.92
7.01
6.59
4.48
5.87
6.23
11
1.369
D/E ratiox
0.885
0.965
0.923
0.885
0.971
1.052
1.078
1.126
1.207
1.187
1.782
1.126
1.012
47
5.242
Enterprise valueILS B
1.818
1.702
1.530
1.402
1.229
1.156
1.115
1.184
1.237
1.219
4.134
(0.15%)
(4.25%)
73
0.604
LT debtILS B
3.695
3.609
3.822
4.058
4.116
3.792
4.327
4.466
4.719
5.151
0.249
4.59%
2.57%
42
Revenue
ILS 6.891B
4.53%
1.00×
Cost of revenue
ILS 3.628B
4.78%
1.02×
Operating expenses
ILS 1.711B
4.24%
0.97×
Property and equipment
18.46%
Return on capital
116.08%
Spread over hurdle
108.09%