1.226
RevenueILS B
0.806
0.832
0.880
0.933
0.950
0.992
1.008
1.031
1.086
1.137
1.315
3.66%
3.78%
22
4.87
Revenue growth%
14.74
11.99
9.11
11.42
9.25
6.26
5.44
4.54
7.27
5.38
5.93
5.44
8.19
81
23.13
Gross margin%
10.97
13.82
14.47
14.89
15.56
18.41
17.21
19.11
20.24
22.22
7.76
19.11
16.39
13
22.58
Operating margin%
16.01
13.26
13.07
10.81
9.51
10.65
13.34
10.79
10.10
9.12
21.66
10.65
10.80
58
3.11
Net margin%
29.01
29.06
31.27
33.45
35.24
37.24
38.70
39.48
41.42
41.18
16.67
39.48
36.24
55
10.44
P/E ratio (avg)x
25.77
26.87
29.55
32.33
36.33
34.95
34.51
37.21
43.61
41.22
35.21
37.21
34.73
76
26.53
EV/EBITx
13.31
12.68
13.76
14.57
12.73
11.77
12.63
12.46
11.87
11.50
9.160
11.87
12.66
53
10.41
FCF yield (avg)%
16.35
13.93
13.75
11.93
10.43
11.17
8.88
10.76
11.22
13.41
19.86
11.17
11.57
71
5.56
FCF margin%
25.59
26.53
27.78
29.04
29.36
27.84
25.35
23.74
22.46
20.86
5.39
23.74
26.06
60
0.820
FCF / Net incomex
0.627
0.593
0.552
0.491
0.490
0.457
0.408
0.421
0.431
0.377
1.781
0.421
0.474
93
2.12
ROIC%
0.64
3.26
2.61
0.40
0.40
3.26
6.14
3.36
4.75
6.52
28.59
4.75
3.26
87
21.42
Return on equity%
6.90
6.19
7.11
8.11
9.77
8.32
6.11
8.51
8.59
9.19
11.15
8.51
8.22
87
13.13
Return on assets%
19.26
20.83
20.94
19.80
19.98
19.84
18.05
16.11
15.32
13.59
18.86
16.11
19.53
62
0.26
EPSILS
0.46
0.54
0.59
0.57
0.55
0.63
0.72
0.82
0.93
0.91
0.28
10.85%
6.87%
—
18.04
EPS growth%
17.41
16.35
17.14
16.53
14.60
16.40
15.77
13.36
15.44
13.55
2.67
15.44
16.06
88
0.16
Bookvalue per shILS
0.43
0.49
0.53
0.53
0.48
0.48
0.48
0.47
0.53
0.53
0.22
1.94%
2.76%
—
0.71
FCF per shareILS
0.93
0.94
0.83
0.77
0.74
0.68
0.76
0.84
0.82
0.75
0.35
0.39%
(1.01%)
—
0.34
Dividend per shILS
0.85
0.80
0.80
0.85
0.80
0.86
0.94
1.01
1.16
1.17
0.19
7.90%
3.33%
—
19.92
Div yield (avg)%
22.31
20.30
18.80
15.96
16.23
16.12
14.28
12.52
15.23
14.29
4.52
14.29
16.04
75
11.45
Payout ratio%
9.04
8.11
9.86
7.14
6.13
5.86
5.94
3.55
3.64
2.90
5.36
3.64
6.03
35
720.7
Shares (diluted)M
896.5
817.8
920.2
848.9
863.5
870.2
979.3
884.2
927.5
907.0
720.8
0.99%
0.42%
29
4.02
Buyback yield%
3.31
5.73
8.41
6.53
6.55
9.37
10.85
8.74
6.14
5.24
26.42
8.74
6.54
48
0.259
D/E ratiox
0.793
0.813
0.824
0.815
0.749
0.835
0.922
0.955
0.962
0.949
0.882
0.949
0.829
66
0.215
Enterprise valueILS B
1.158
1.140
1.087
1.012
1.001
0.957
1.089
1.128
1.020
1.053
1.292
1.03%
0.28%
31
0.221
LT debtILS B
0.961
1.040
1.023
1.064
1.131
1.165
1.195
1.183
1.166
1.255
0.521
2.12%
3.04%
23
Revenue
ILS 1.137B
3.78%
1.00×
Cost of revenue
ILS 728.3M
3.86%
1.01×
Operating expenses
ILS 252.9M
3.03%
0.93×
Property and equipment
17.65%
Goodwill & intangibles
15.77%
Spread over hurdle
(5.18%)