295.4
RevenueILS M
219.2
232.7
245.3
257.4
269.0
280.6
291.9
303.7
316.8
331.6
329.5
4.27%
4.54%
44
29.06
Revenue growth%
15.46
15.67
16.21
13.35
16.16
18.45
21.32
21.04
23.44
22.31
17.30
21.32
17.33
46
15.26
Gross margin%
14.74
14.27
14.21
12.44
14.11
13.26
14.05
14.11
11.81
14.72
27.15
14.05
14.11
33
8.09
Operating margin%
20.06
22.60
20.78
22.22
21.03
21.43
24.32
21.62
20.59
23.07
27.73
21.62
21.53
48
25.79
Net margin%
18.41
17.05
16.97
15.04
15.03
14.56
13.33
11.90
14.85
16.72
14.53
14.56
15.03
69
33.92
P/E ratio (avg)x
31.62
34.05
38.10
39.08
42.78
47.35
45.18
51.48
58.52
62.82
25.45
51.48
43.98
34
9.311
EV/EBITx
22.42
22.26
25.56
26.32
26.02
27.11
25.91
29.83
29.56
30.54
10.82
29.56
26.17
10
28.39
FCF yield (avg)%
14.10
13.32
16.13
13.55
13.95
12.66
13.73
12.33
9.45
8.71
29.13
12.33
13.43
83
7.36
FCF margin%
6.20
8.82
6.04
3.67
4.30
3.66
2.34
0.68
1.94
0.85
24.91
1.94
3.66
75
1.173
FCF / Net incomex
1.641
1.891
1.932
2.002
2.073
2.296
2.538
2.771
3.070
3.378
0.281
2.771
2.184
47
2.94
ROIC%
5.48
5.06
7.90
7.68
10.43
10.04
7.18
7.66
4.98
3.97
11.58
7.18
7.42
24
28.50
Return on equity%
26.96
25.26
27.29
25.44
28.43
25.52
25.83
25.56
24.31
25.40
4.92
25.52
25.54
55
5.40
Return on assets%
17.54
16.84
19.52
19.26
19.62
19.63
16.65
17.12
17.42
15.79
20.12
17.12
17.48
29
0.82
EPSILS
1.69
1.87
1.70
1.66
1.75
1.70
1.52
1.66
1.81
1.81
0.90
0.64%
1.51%
—
22.96
EPS growth%
24.18
21.22
23.88
26.34
27.82
28.80
29.96
32.85
33.28
31.42
6.58
31.42
28.31
47
0.67
Bookvalue per shILS
0.75
0.78
0.80
0.82
0.80
0.75
0.85
0.88
0.84
0.81
0.98
0.35%
0.64%
—
1.14
FCF per shareILS
0.73
0.62
0.57
0.56
0.58
0.55
0.56
0.59
0.52
0.47
0.71
(4.07%)
(5.63%)
—
1.72
Dividend per shILS
0.48
0.50
0.50
0.57
0.56
0.66
0.65
0.75
0.72
0.77
1.74
6.56%
5.50%
—
3.90
Div yield (avg)%
11.77
13.22
10.99
12.66
13.18
11.72
13.76
10.79
12.56
12.93
6.67
12.56
12.61
83
15.54
Payout ratio%
33.71
32.45
35.26
34.97
35.63
35.24
36.49
34.00
32.13
30.52
17.98
34.00
34.49
93
78.18
Shares (diluted)M
118.8
131.7
147.5
154.7
177.1
177.4
174.0
170.2
172.1
181.0
78.50
0.44%
4.14%
7
13.03
Buyback yield%
5.43
5.02
7.13
9.84
11.84
13.13
14.69
14.76
13.02
10.58
24.70
13.13
11.21
9
1.145
D/E ratiox
1.208
1.260
1.214
1.366
1.321
1.332
1.447
1.343
1.264
1.258
1.346
1.332
1.292
8
325.9
Enterprise valueILS M
115.8
123.3
109.7
110.7
104.1
99.49
88.41
93.75
93.25
101.1
141.6
(0.57%)
(2.55%)
61
334.2
LT debtILS M
277.7
281.4
309.8
311.3
352.5
328.5
326.6
341.0
356.5
401.5
89.90
2.63%
4.81%
92
Revenue
ILS 331.6M
4.54%
1.00×
Cost of revenue
ILS 227.1M
4.61%
1.01×
Operating expenses
ILS 59.09M
3.83%
0.93×
Goodwill & intangibles
17.30%