0.128
RevenueILS B
1.808
1.866
1.908
1.979
2.026
2.036
2.060
2.055
2.078
2.072
0.141
0.45%
1.66%
69
2.96
Revenue growth%
24.92
22.92
20.76
21.00
21.92
19.70
20.53
23.26
24.73
23.77
10.29
23.26
22.42
24
2.34
Gross margin%
37.30
38.07
38.22
35.40
37.93
40.50
39.34
36.99
34.01
34.21
16.89
36.99
37.62
46
17.60
Operating margin%
14.99
14.13
13.22
14.69
15.14
13.35
11.90
12.04
14.35
12.63
6.48
12.63
13.74
47
6.38
Net margin%
10.57
9.18
8.74
5.74
5.70
8.32
10.60
10.43
12.99
14.59
7.77
10.60
9.80
36
23.64
P/E ratio (avg)x
40.00
45.07
48.10
55.82
66.37
65.10
64.90
63.11
61.23
62.95
32.77
63.11
62.09
65
19.07
EV/EBITx
32.58
37.38
43.69
41.73
45.00
45.34
53.33
58.52
56.07
66.71
30.90
56.07
45.17
5
19.87
FCF yield (avg)%
6.43
4.58
4.53
3.79
6.34
5.21
2.86
3.53
3.77
3.19
4.62
3.53
4.16
67
17.04
FCF margin%
8.10
6.18
5.83
8.76
6.51
7.96
9.92
8.63
9.59
11.25
23.51
9.59
8.36
15
0.995
FCF / Net incomex
1.452
1.372
1.343
1.412
1.473
1.484
1.580
1.619
1.833
1.655
1.365
1.619
1.478
83
28.33
ROIC%
8.81
10.42
12.78
13.84
15.79
13.07
11.54
9.96
7.74
5.40
3.27
9.96
10.98
13
26.90
Return on equity%
27.68
29.32
32.06
30.09
30.88
33.17
35.95
38.00
40.22
38.62
11.54
38.00
32.61
49
3.36
Return on assets%
5.53
2.65
1.99
0.91
0.93
0.79
2.01
0.44
0.40
0.40
17.75
0.44
0.92
69
5.58
EPSILS
14.74
17.00
17.87
20.80
24.85
26.35
30.71
36.76
36.59
35.62
6.08
7.47%
9.86%
—
6.55
EPS growth%
10.72
10.16
9.48
6.84
8.26
7.75
10.09
11.26
11.82
13.49
28.37
11.26
10.12
47
9.32
Bookvalue per shILS
9.01
8.59
9.62
9.65
8.90
8.70
9.36
10.72
10.41
10.17
15.35
2.72%
1.50%
—
16.29
FCF per shareILS
11.05
11.72
13.31
13.76
13.35
15.08
14.73
14.46
14.09
14.54
6.63
1.72%
3.87%
—
9.49
Dividend per shILS
18.02
17.20
18.70
18.76
20.48
21.93
21.61
23.93
26.70
28.13
6.64
6.55%
5.91%
—
6.14
Div yield (avg)%
30.40
30.53
28.76
30.21
27.63
25.00
23.18
21.89
20.61
21.95
23.71
21.95
26.31
94
21.26
Payout ratio%
26.45
23.72
22.80
23.50
22.93
24.93
22.47
23.26
21.40
19.28
12.60
22.47
23.09
70
91.70
Shares (diluted)M
94.15
95.73
110.3
125.6
119.6
128.7
140.0
149.2
161.6
180.6
90.62
8.59%
7.00%
68
8.46
Buyback yield%
1.28
1.19
3.36
4.57
6.01
4.65
7.39
4.47
5.01
2.75
28.94
4.65
4.52
18
1.505
D/E ratiox
0.291
0.302
0.347
0.400
0.441
0.486
0.522
0.524
0.545
0.658
0.111
0.524
0.464
77
1.103
Enterprise valueILS B
0.380
0.378
0.357
0.394
0.423
0.434
0.404
0.412
0.390
0.418
1.475
(0.25%)
0.62%
66
0.986
LT debtILS B
1.478
1.563
1.505
1.497
1.576
1.599
1.831
2.046
2.376
2.566
1.633
10.25%
5.03%
49
Revenue
ILS 2.072B
1.66%
1.00×
Cost of revenue
ILS 1.274B
1.50%
0.98×
Operating expenses
ILS 396.8M
2.50%
1.09×
Cash and investments
16.58%
Spread over hurdle
24.98%