1.693
RevenueILS B
1.966
2.119
2.232
2.358
2.476
2.562
2.729
2.956
3.205
3.344
1.850
6.19%
6.15%
42
3.33
Revenue growth%
9.01
7.75
5.57
5.93
3.62
6.38
6.76
5.90
5.58
6.61
7.16
6.38
6.16
88
29.39
Gross margin%
20.83
21.70
21.78
19.09
17.12
18.26
20.67
19.93
19.19
21.36
19.71
19.93
20.30
77
19.92
Operating margin%
29.37
30.91
31.22
28.62
27.83
24.86
26.37
26.09
27.94
29.88
13.69
26.37
28.28
51
26.02
Net margin%
13.71
12.49
12.90
14.36
13.00
11.63
12.97
11.84
13.87
12.36
25.39
12.36
12.93
23
36.77
P/E ratio (avg)x
10.28
10.78
10.81
11.82
10.35
10.20
9.934
10.11
9.771
9.411
11.21
9.934
10.24
62
18.30
EV/EBITx
11.81
12.85
11.82
11.60
12.94
13.22
14.98
13.84
15.65
17.37
34.64
14.98
13.08
45
4.77
FCF yield (avg)%
9.41
11.27
12.29
15.18
17.66
18.32
19.32
21.34
19.17
20.16
19.80
19.32
17.99
44
28.59
FCF margin%
0.54
0.40
0.40
0.40
2.89
4.69
2.90
1.83
0.40
0.40
21.91
1.83
0.47
11
0.724
FCF / Net incomex
1.221
1.172
1.211
1.387
1.558
1.746
1.808
1.738
2.047
2.221
0.573
1.808
1.648
57
22.14
ROIC%
6.20
7.11
10.02
10.75
8.23
11.12
8.53
10.82
8.47
10.60
2.57
10.60
9.27
82
10.28
Return on equity%
12.83
11.21
8.30
6.97
4.18
6.28
5.21
4.52
5.18
4.36
14.36
5.18
5.74
68
25.21
Return on assets%
25.18
24.09
25.88
28.15
30.38
33.25
31.60
30.12
31.93
32.29
21.49
31.93
30.25
72
18.72
EPSILS
18.85
18.71
19.23
18.95
21.79
22.25
26.13
30.82
35.88
36.13
19.17
10.64%
8.34%
—
24.54
EPS growth%
3.65
3.49
1.88
4.65
2.05
1.46
0.99
0.40
1.07
4.04
28.90
1.07
1.97
18
35.36
Bookvalue per shILS
22.33
22.02
21.39
23.02
23.42
25.13
27.99
31.85
32.19
32.29
27.67
6.63%
4.09%
—
21.48
FCF per shareILS
27.96
30.24
29.06
28.54
33.06
34.68
37.76
40.00
43.85
49.54
29.75
8.43%
5.87%
—
31.11
Dividend per shILS
20.72
20.85
20.08
18.74
18.33
18.49
18.24
16.04
17.08
16.98
33.59
(1.52%)
(2.10%)
—
5.12
Div yield (avg)%
30.75
32.88
34.53
31.81
34.10
35.11
36.87
39.77
39.64
41.80
24.74
39.64
34.82
77
25.69
Payout ratio%
29.14
31.30
33.81
31.94
30.72
30.33
29.35
28.75
28.62
27.44
6.98
28.75
29.84
39
47.03
Shares (diluted)M
46.81
44.40
46.09
48.72
51.43
46.00
42.66
43.83
44.31
39.28
47.63
(5.25%)
(2.76%)
25
23.83
Buyback yield%
15.98
17.39
16.95
15.68
13.74
12.23
13.95
16.17
18.95
16.08
2.49
16.08
16.03
36
0.922
D/E ratiox
0.416
0.410
0.400
0.396
0.415
0.403
0.351
0.302
0.307
0.285
1.702
0.307
0.398
32
2.576
Enterprise valueILS B
0.461
0.440
0.401
0.413
0.414
0.452
0.423
0.480
0.463
0.441
2.985
1.28%
(0.01%)
47
1.948
LT debtILS B
3.294
3.116
3.490
3.802
4.295
4.434
4.050
4.314
4.061
4.376
0.586
0.38%
3.32%
16
Revenue
ILS 3.344B
6.15%
1.00×
Cost of revenue
ILS 1.594B
6.33%
1.02×
Operating expenses
ILS 672.9M
5.77%
0.96×
Property and equipment
18.37%
Goodwill & intangibles
16.01%
Spread over hurdle
27.21%