0.076
RevenueILS B
0.802
0.873
0.919
0.989
1.063
1.144
1.206
1.280
1.340
1.466
0.080
6.65%
7.17%
60
14.30
Revenue growth%
22.38
25.21
25.46
27.30
29.84
31.65
33.60
35.78
33.61
32.30
18.26
33.60
30.75
34
16.14
Gross margin%
23.95
22.16
20.92
19.14
21.83
22.47
21.50
18.81
17.37
19.62
27.98
19.62
21.21
40
4.76
Operating margin%
1.10
0.40
2.51
4.57
2.92
0.58
0.40
0.40
0.40
0.40
11.65
0.40
0.49
44
17.39
Net margin%
22.41
21.28
20.02
18.68
17.97
18.54
20.34
22.85
22.82
23.10
28.38
22.82
20.81
28
8.784
P/E ratio (avg)x
39.23
46.52
45.77
49.17
59.24
64.13
75.35
87.83
91.08
91.67
6.397
87.83
61.69
63
20.53
EV/EBITx
31.98
34.22
35.28
30.84
30.81
33.01
31.41
32.45
29.41
25.69
11.40
31.41
31.70
59
13.60
FCF yield (avg)%
9.14
6.62
7.56
5.49
6.94
6.60
7.16
7.91
10.81
9.55
19.15
7.91
7.36
52
14.64
FCF margin%
30.93
31.86
32.44
33.97
33.44
32.02
33.34
31.92
32.31
34.45
5.64
32.31
32.38
91
1.191
FCF / Net incomex
0.357
0.389
0.419
0.422
0.491
0.573
0.557
0.639
0.611
0.631
0.869
0.611
0.524
9
18.73
ROIC%
27.48
28.13
26.30
28.65
30.17
29.77
28.23
27.69
25.23
26.02
27.59
27.69
27.91
77
15.31
Return on equity%
4.79
5.83
6.34
4.60
2.11
0.40
0.40
0.40
0.40
0.40
12.37
0.40
1.25
62
11.06
Return on assets%
34.03
34.27
32.04
30.30
27.79
27.78
25.00
23.28
23.71
25.99
21.43
25.00
27.78
35
1.02
EPSILS
0.49
0.55
0.57
0.57
0.61
0.62
0.71
0.74
0.82
0.95
1.13
9.26%
6.96%
—
16.25
EPS growth%
2.90
2.05
0.40
0.40
1.01
1.35
2.67
0.40
0.53
0.40
24.89
0.53
0.77
6
0.84
Bookvalue per shILS
0.76
0.72
0.66
0.67
0.72
0.73
0.70
0.71
0.70
0.70
0.68
(0.55%)
(1.33%)
—
0.27
FCF per shareILS
0.65
0.75
0.81
0.83
0.90
0.87
0.89
0.99
1.17
1.25
0.83
6.79%
6.78%
—
0.43
Dividend per shILS
0.60
0.69
0.70
0.74
0.85
0.82
0.80
0.94
1.03
1.07
0.40
4.78%
7.62%
—
14.73
Div yield (avg)%
9.58
12.27
13.05
13.75
11.07
13.34
14.31
14.99
13.52
11.74
12.27
13.52
13.19
16
23.70
Payout ratio%
31.06
29.09
26.72
29.57
31.96
29.90
29.67
31.71
30.57
32.68
21.21
30.57
30.24
27
726.3
Shares (diluted)M
801.5
751.0
745.6
781.0
751.9
806.9
827.1
742.3
819.1
870.9
731.8
2.98%
1.63%
47
4.76
Buyback yield%
16.95
16.50
18.85
17.33
14.82
12.90
10.56
10.19
7.95
7.17
28.71
10.19
13.86
74
0.670
D/E ratiox
0.918
0.990
1.061
1.148
1.255
1.168
1.284
1.280
1.146
1.105
1.631
1.168
1.147
61
840.4
Enterprise valueILS M
867.8
754.5
692.0
633.3
671.5
653.6
646.3
677.3
598.9
522.7
293.5
(4.89%)
(5.64%)
19
0.521
LT debtILS B
1.460
1.408
1.490
1.589
1.793
1.762
2.032
2.238
2.351
2.405
1.193
6.04%
4.58%
11
Revenue
ILS 1.466B
7.17%
1.00×
Cost of revenue
ILS 1.026B
7.17%
1.00×
Operating expenses
ILS 236.3M
7.21%
1.00×
Property and equipment
16.68%
Spread over hurdle
(5.75%)