2.043
RevenueILS B
2.423
2.439
2.493
2.507
2.524
2.602
2.704
2.834
2.854
2.961
2.215
3.25%
2.41%
44
4.27
Revenue growth%
16.87
18.81
17.57
17.78
17.20
17.59
17.63
17.48
14.71
17.59
16.69
17.59
17.58
55
25.89
Gross margin%
29.21
31.56
32.05
32.64
34.75
33.06
31.69
30.58
32.26
32.58
2.30
32.26
32.16
88
25.91
Operating margin%
25.10
22.65
21.53
23.06
20.21
20.88
21.30
19.78
21.55
24.34
16.69
21.30
21.54
48
25.65
Net margin%
15.30
18.26
16.97
16.42
16.65
14.07
12.54
12.15
14.62
17.45
9.62
14.07
15.86
83
31.25
P/E ratio (avg)x
8.471
8.640
7.729
6.982
6.918
6.988
6.298
6.507
6.575
7.170
18.35
6.575
6.985
13
32.55
EV/EBITx
17.76
17.91
18.77
18.61
17.53
17.56
15.54
17.27
17.21
16.32
28.67
17.21
17.54
14
25.81
FCF yield (avg)%
5.48
5.54
4.35
6.60
7.50
5.08
3.66
3.12
3.26
5.83
6.80
3.66
5.28
24
7.60
FCF margin%
28.02
29.89
28.72
27.91
29.14
26.89
28.49
28.46
27.19
29.83
28.85
28.46
28.48
57
0.804
FCF / Net incomex
1.124
1.323
1.524
1.465
1.613
1.523
1.613
1.811
1.720
1.725
1.080
1.720
1.568
76
3.21
ROIC%
15.96
14.19
13.97
12.17
10.75
9.11
11.46
10.95
8.93
10.18
22.58
10.18
11.20
83
7.40
Return on equity%
23.24
24.83
23.35
20.36
21.46
22.31
21.67
22.89
23.50
25.08
18.03
22.89
23.07
93
2.29
Return on assets%
19.72
20.51
18.02
18.51
16.34
18.69
17.00
14.75
14.05
13.55
6.17
14.75
17.51
35
15.72
EPSILS
23.99
24.62
22.47
20.48
22.44
23.28
22.49
25.17
26.07
28.19
16.78
4.67%
1.59%
—
8.53
EPS growth%
0.40
3.33
1.60
4.46
3.29
3.34
5.26
7.43
8.55
8.98
24.94
7.43
3.90
19
6.85
Bookvalue per shILS
18.39
19.39
18.47
17.86
17.44
19.69
21.67
24.92
24.25
26.89
20.73
9.04%
4.45%
—
21.78
FCF per shareILS
25.56
25.66
26.88
30.64
32.77
34.06
34.91
41.31
49.02
47.97
17.18
7.92%
7.74%
—
9.53
Dividend per shILS
8.14
8.30
9.51
9.26
10.53
10.07
10.65
10.92
12.05
13.92
23.62
5.75%
5.48%
—
22.04
Div yield (avg)%
2.97
1.23
0.40
0.40
0.40
3.15
5.77
7.03
4.95
2.96
16.96
4.95
2.96
18
2.50
Payout ratio%
14.26
16.51
15.80
16.28
17.04
19.56
17.12
15.17
17.43
19.39
29.86
17.43
16.78
92
87.40
Shares (diluted)M
87.32
87.18
88.38
94.57
100.5
99.84
103.9
112.0
125.1
139.3
83.86
6.75%
5.28%
20
16.46
Buyback yield%
14.89
15.93
17.17
17.01
16.93
17.56
19.74
22.35
24.04
26.25
12.94
22.35
17.36
54
1.321
D/E ratiox
2.452
2.298
2.486
2.471
2.754
2.579
2.476
2.518
2.721
2.916
0.371
2.579
2.502
49
1.119
Enterprise valueILS B
3.294
3.349
3.764
4.413
5.241
5.812
6.535
7.716
9.347
11.17
1.349
16.35%
13.17%
32
1.677
LT debtILS B
1.729
1.472
1.364
1.344
1.435
1.383
1.491
1.527
1.291
1.137
1.014
(4.55%)
(4.28%)
13
Revenue
ILS 2.961B
2.41%
1.00×
Cost of revenue
ILS 1.621B
2.28%
0.99×
Operating expenses
ILS 303.3M
2.78%
1.04×
Goodwill & intangibles
19.48%
Cash and investments
15.38%
Spread over hurdle
14.19%