0.947
RevenueILS B
0.643
0.685
0.732
0.794
0.869
0.923
0.986
1.069
1.154
1.234
1.022
7.27%
7.45%
25
19.63
Revenue growth%
18.28
19.82
19.09
17.67
16.94
14.89
15.51
15.19
14.06
12.46
25.62
14.89
16.22
46
5.97
Gross margin%
21.64
20.74
18.66
21.21
19.97
22.58
24.61
23.51
24.90
24.61
21.79
24.61
22.11
33
26.75
Operating margin%
12.33
10.58
8.06
6.05
8.82
8.89
11.00
12.78
14.49
14.49
23.24
12.78
10.79
48
26.91
Net margin%
8.82
10.66
8.33
9.94
11.94
12.09
10.79
11.67
11.60
11.25
4.44
11.60
11.02
67
15.34
P/E ratio (avg)x
23.56
24.27
25.58
23.60
24.95
23.59
22.61
21.71
23.49
26.54
34.13
23.49
23.59
51
7.817
EV/EBITx
41.39
45.19
49.45
49.52
57.08
55.80
56.41
53.52
60.22
68.37
33.27
56.41
54.66
35
13.06
FCF yield (avg)%
23.19
26.11
26.31
23.74
21.83
20.15
22.02
21.73
22.94
20.99
2.30
21.73
22.48
70
15.33
FCF margin%
34.05
35.92
33.31
30.69
28.10
26.19
23.80
22.97
23.90
24.26
6.99
23.90
27.15
6
0.462
FCF / Net incomex
0.479
0.490
0.455
0.473
0.491
0.486
0.545
0.571
0.629
0.681
0.537
0.571
0.490
16
11.17
ROIC%
27.18
24.92
26.84
24.16
22.60
22.08
24.67
26.03
24.20
24.18
14.88
24.20
24.44
90
8.52
Return on equity%
28.73
31.67
33.02
32.88
35.22
34.73
34.83
36.15
35.97
33.27
9.42
34.83
34.00
33
3.51
Return on assets%
13.28
11.83
12.00
14.95
12.68
13.78
16.32
13.71
15.32
14.17
27.78
14.17
13.75
59
12.28
EPSILS
24.82
28.64
29.17
32.79
37.92
42.12
46.65
48.21
55.94
59.43
12.72
9.40%
10.11%
—
16.32
EPS growth%
15.76
17.29
16.01
17.53
15.18
15.65
15.87
13.26
15.71
14.44
22.03
15.65
15.74
81
16.28
Bookvalue per shILS
17.81
17.49
18.54
21.37
21.20
21.25
24.03
26.16
27.60
32.29
6.48
8.78%
6.64%
—
12.93
FCF per shareILS
7.71
8.70
8.36
9.05
9.44
10.34
10.19
11.55
10.79
12.08
5.97
5.07%
4.79%
—
8.79
Dividend per shILS
8.74
8.08
7.65
7.44
7.34
6.93
6.92
6.85
6.48
6.57
8.62
(2.18%)
(2.56%)
—
17.51
Div yield (avg)%
5.51
4.66
2.69
1.17
3.92
5.41
5.71
8.21
5.29
7.97
29.08
5.71
5.35
35
12.42
Payout ratio%
7.57
8.32
9.55
11.74
10.56
10.84
13.71
11.04
13.48
15.73
11.85
13.48
10.94
13
40.57
Shares (diluted)M
63.86
68.62
67.58
73.81
86.37
95.88
111.2
124.7
137.5
152.7
38.63
12.07%
9.62%
71
3.09
Buyback yield%
19.79
20.52
22.39
23.80
24.98
26.30
24.65
25.43
23.93
23.95
19.29
24.65
23.94
11
1.010
D/E ratiox
0.876
0.948
0.961
0.981
1.001
1.077
1.093
1.087
1.265
1.427
1.475
1.093
1.039
32
0.756
Enterprise valueILS B
1.103
1.101
1.040
0.985
1.037
1.035
1.045
0.984
0.923
0.883
0.709
(3.16%)
(2.77%)
8
0.596
LT debtILS B
0.592
0.664
0.753
0.849
0.956
0.917
1.007
1.009
0.954
0.927
0.438
(0.62%)
4.33%
36
Revenue
ILS 1.234B
7.45%
1.00×
Cost of revenue
ILS 748.8M
7.35%
0.99×
Operating expenses
ILS 137.1M
8.33%
1.09×
Goodwill & intangibles
19.47%
Cash and investments
15.30%
Spread over hurdle
41.65%