1.346
RevenueILS B
0.839
0.914
0.958
1.029
1.108
1.208
1.276
1.361
1.424
1.519
1.434
6.51%
6.95%
48
6.43
Revenue growth%
25.85
28.53
28.11
29.80
28.88
30.74
32.49
31.84
33.25
36.00
9.76
32.49
30.27
20
24.05
Gross margin%
23.58
20.82
20.97
19.59
22.50
19.95
21.90
19.49
21.76
22.19
2.60
21.76
21.37
69
26.30
Operating margin%
2.24
4.11
3.17
1.74
3.44
0.85
1.19
3.88
6.54
8.58
2.45
3.88
3.31
28
8.22
Net margin%
25.03
24.42
26.10
28.86
28.38
30.50
29.82
28.58
31.26
32.97
29.53
30.50
28.72
39
25.76
P/E ratio (avg)x
10.34
9.955
10.45
11.11
12.91
12.88
12.49
12.15
11.43
11.51
32.39
12.15
11.47
95
24.00
EV/EBITx
29.61
34.14
31.86
31.80
31.20
30.61
35.17
39.67
43.07
48.13
23.49
39.67
33.00
56
17.39
FCF yield (avg)%
14.56
16.75
18.58
19.50
17.44
16.94
15.04
16.92
17.59
17.81
3.21
16.94
17.19
83
8.73
FCF margin%
21.63
20.42
17.77
20.53
21.13
18.99
16.02
13.66
10.86
12.62
2.03
13.66
18.38
41
0.895
FCF / Net incomex
0.744
0.670
0.693
0.698
0.698
0.663
0.656
0.687
0.669
0.715
1.659
0.669
0.690
71
2.29
ROIC%
22.88
22.80
21.31
18.64
19.39
19.15
18.99
21.14
20.96
20.18
23.77
20.18
20.57
52
3.46
Return on equity%
12.26
10.76
10.43
12.95
12.55
13.65
11.97
9.15
7.53
9.82
13.98
9.82
11.36
84
29.63
Return on assets%
28.44
31.21
28.56
31.32
31.22
32.00
29.63
30.12
32.53
35.02
15.60
32.00
31.21
64
11.64
EPSILS
8.05
8.85
9.78
10.27
11.28
13.33
14.08
13.93
16.10
19.22
12.48
11.25%
9.18%
—
20.65
EPS growth%
8.53
8.45
11.12
11.28
12.23
10.07
10.86
12.45
11.56
11.81
8.74
11.56
11.20
42
22.89
Bookvalue per shILS
16.33
17.24
18.80
21.19
23.30
22.79
27.22
28.75
34.23
40.46
6.45
11.67%
9.59%
—
27.01
FCF per shareILS
33.61
30.43
30.96
29.33
30.79
27.02
24.99
25.61
25.47
26.42
26.59
(3.02%)
(2.72%)
—
22.46
Dividend per shILS
37.99
41.92
46.13
44.79
43.57
40.18
43.74
48.98
53.96
56.99
8.82
5.52%
4.74%
—
22.49
Div yield (avg)%
15.85
15.18
13.56
14.28
15.48
16.42
17.49
17.23
17.63
18.68
23.16
17.49
16.14
75
18.68
Payout ratio%
12.05
9.05
9.66
9.91
10.78
12.21
13.18
10.59
11.91
14.18
8.20
12.21
11.34
28
9.819
Shares (diluted)M
11.11
11.11
10.79
9.593
8.899
8.352
8.690
9.462
9.384
9.132
9.932
0.52%
(1.77%)
14
23.03
Buyback yield%
25.34
24.23
21.26
23.28
23.68
22.97
20.93
19.85
17.44
14.61
29.89
19.85
22.11
74
0.964
D/E ratiox
0.142
0.148
0.162
0.171
0.177
0.174
0.159
0.156
0.161
0.162
0.569
0.161
0.161
83
0.669
Enterprise valueILS B
1.918
1.931
2.202
2.105
2.019
2.201
2.433
2.429
2.832
2.767
0.368
6.51%
3.82%
84
1.305
LT debtILS B
0.902
1.011
1.155
1.240
1.338
1.280
1.351
1.510
1.519
1.385
0.404
0.70%
5.00%
19
Revenue
ILS 1.519B
6.95%
1.00×
Cost of revenue
ILS 1.064B
6.95%
1.00×
Operating expenses
ILS 249.7M
5.95%
0.91×
Cash and investments
17.99%
Goodwill & intangibles
17.08%
Spread over hurdle
16.08%