1.777
RevenueILS B
1.654
1.674
1.667
1.682
1.690
1.728
1.770
1.753
1.774
1.744
1.865
0.63%
0.39%
81
28.10
Revenue growth%
21.03
18.33
16.88
15.13
15.86
15.73
17.31
14.76
13.62
15.37
12.50
15.37
15.79
55
10.25
Gross margin%
21.31
21.22
22.40
20.73
22.83
23.15
21.06
18.50
18.79
15.96
11.41
18.79
21.14
75
7.64
Operating margin%
23.97
22.52
23.33
21.35
21.44
23.60
22.35
23.89
22.84
25.77
24.43
23.60
23.08
39
3.91
Net margin%
13.23
10.80
8.17
6.34
7.61
10.43
8.00
8.18
10.10
11.35
6.73
10.10
9.14
6
35.90
P/E ratio (avg)x
24.40
24.38
24.33
26.80
28.78
27.60
29.20
32.02
31.14
35.69
31.03
31.14
28.19
45
7.817
EV/EBITx
6.564
6.855
6.510
6.210
6.526
6.656
7.071
6.559
7.283
7.337
21.72
7.071
6.610
13
8.94
FCF yield (avg)%
0.40
0.40
1.39
0.40
1.33
3.73
3.38
3.35
5.81
3.83
13.05
3.73
2.37
46
12.82
FCF margin%
16.20
17.61
19.23
19.05
16.26
18.23
18.11
15.48
15.00
17.78
25.37
17.78
17.69
61
1.046
FCF / Net incomex
1.351
1.483
1.530
1.621
1.579
1.674
1.536
1.546
1.440
1.420
0.754
1.536
1.533
70
2.03
ROIC%
25.42
27.60
29.47
31.92
34.64
36.52
35.26
32.96
31.57
33.46
22.75
33.46
32.44
83
2.17
Return on equity%
13.51
13.27
11.45
11.12
9.05
10.58
8.97
9.46
8.71
6.40
14.76
8.97
10.02
59
28.28
Return on assets%
13.05
14.23
12.52
10.38
9.92
7.26
5.64
6.89
5.85
7.95
11.40
6.89
8.94
28
38.07
EPSILS
193.17
218.87
238.08
273.56
315.64
360.67
345.90
342.14
373.36
427.53
41.80
6.26%
9.61%
—
6.85
EPS growth%
23.18
25.02
24.73
27.31
28.26
25.52
24.44
23.64
22.52
23.44
17.19
23.64
24.58
48
37.97
Bookvalue per shILS
155.58
164.68
177.31
178.14
198.08
191.13
196.26
206.86
233.71
252.23
73.65
4.95%
6.22%
—
136.44
FCF per shareILS
33.54
29.86
25.38
21.56
23.18
22.33
21.71
20.76
19.16
17.82
58.81
(5.13%)
(5.71%)
—
108.91
Dividend per shILS
66.31
67.57
65.77
67.61
71.14
69.83
73.06
71.53
78.20
89.90
104.70
4.79%
5.01%
—
2.88
Div yield (avg)%
0.40
1.41
3.14
1.09
3.19
2.62
2.90
5.87
5.80
8.70
22.44
5.80
3.02
43
29.24
Payout ratio%
19.02
19.65
20.27
19.78
21.65
24.42
21.51
22.77
20.03
20.90
9.61
21.51
20.58
8
10.52
Shares (diluted)M
10.09
8.896
9.107
8.834
9.272
8.196
9.008
7.943
8.743
8.537
10.52
(1.64%)
(1.17%)
14
6.07
Buyback yield%
16.59
15.20
17.08
19.93
22.84
24.69
26.40
24.37
22.57
23.75
27.09
24.37
22.70
68
1.585
D/E ratiox
0.285
0.325
0.307
0.315
0.291
0.327
0.373
0.408
0.437
0.443
1.748
0.408
0.326
81
0.515
Enterprise valueILS B
0.967
1.009
1.068
1.205
1.163
1.127
1.101
1.267
1.204
1.207
0.902
0.75%
3.99%
67
1.668
LT debtILS B
0.605
0.669
0.649
0.645
0.596
0.622
0.568
0.623
0.664
0.599
1.097
0.10%
0.23%
55
Revenue
ILS 1.744B
0.39%
1.00×
Cost of revenue
ILS 1.109B
0.38%
1.00×
Operating expenses
ILS 209.4M
0.49%
1.01×
Goodwill & intangibles
22.43%
Cash and investments
18.20%
Property and equipment
16.98%