0.831
RevenueILS B
0.635
0.697
0.756
0.808
0.864
0.936
0.994
1.101
1.209
1.282
0.888
8.22%
8.00%
41
23.32
Revenue growth%
16.02
17.49
16.15
14.67
16.17
14.29
11.56
9.96
8.81
6.15
19.08
9.96
14.48
91
13.29
Gross margin%
7.39
8.02
9.41
7.20
8.78
6.11
7.93
8.48
5.85
4.16
7.40
6.11
7.66
42
4.40
Operating margin%
12.84
13.90
15.30
17.40
16.17
18.20
15.37
14.27
16.77
15.52
13.17
15.52
15.44
24
28.58
Net margin%
12.76
14.52
16.34
16.36
17.62
20.60
20.70
18.33
16.20
19.02
6.24
19.02
16.99
58
14.91
P/E ratio (avg)x
34.14
38.21
38.34
41.45
40.72
44.56
51.32
56.68
61.23
67.10
21.88
56.68
43.01
81
17.34
EV/EBITx
10.22
9.185
8.518
8.936
8.296
8.667
8.145
8.557
8.204
7.581
6.025
8.204
8.537
87
19.43
FCF yield (avg)%
15.09
16.68
18.05
17.90
15.62
14.66
16.25
17.41
16.58
18.05
20.74
16.58
16.63
75
16.93
FCF margin%
29.78
28.61
28.04
27.55
27.64
28.08
30.22
27.86
29.69
30.81
2.52
29.69
28.34
91
0.401
FCF / Net incomex
0.222
0.253
0.281
0.273
0.260
0.248
0.283
0.286
0.278
0.321
0.178
0.283
0.276
65
7.84
ROIC%
25.59
23.02
23.89
25.99
26.29
23.52
22.46
24.09
21.86
19.05
14.24
22.46
23.71
13
18.10
Return on equity%
23.47
25.65
22.85
24.42
22.81
22.18
21.40
23.12
24.54
25.42
4.67
23.12
23.30
18
25.51
Return on assets%
17.19
19.65
19.95
19.42
16.53
17.32
15.57
16.88
17.78
18.66
8.63
17.32
17.55
81
3.09
EPSILS
2.43
2.35
2.27
2.18
2.28
2.32
2.30
2.25
2.23
2.49
3.37
1.73%
0.87%
—
25.38
EPS growth%
1.53
2.81
4.98
2.21
1.56
1.93
3.53
5.14
6.14
8.00
26.64
5.14
3.17
11
3.31
Bookvalue per shILS
3.91
4.60
4.79
5.10
5.21
6.07
6.56
7.99
8.23
8.58
3.18
10.50%
9.14%
—
0.94
FCF per shareILS
0.46
0.43
0.47
0.50
0.47
0.44
0.45
0.41
0.37
0.38
1.03
(4.26%)
(2.64%)
—
3.17
Dividend per shILS
4.11
4.72
4.51
5.17
4.91
4.87
5.44
5.29
4.96
4.81
2.76
(0.40%)
2.96%
—
27.47
Div yield (avg)%
23.10
23.90
23.34
20.63
21.03
21.66
23.62
21.59
21.54
19.09
11.14
21.59
21.63
60
20.83
Payout ratio%
11.52
11.02
11.28
8.30
7.15
8.40
5.48
4.45
6.69
7.76
16.69
6.69
8.03
20
197.9
Shares (diluted)M
298.9
303.2
332.4
355.8
404.2
407.3
428.4
493.0
501.0
536.3
199.8
5.82%
7.18%
27
20.77
Buyback yield%
20.90
18.94
18.87
21.80
20.97
20.87
23.29
25.26
24.54
23.54
17.95
23.54
21.38
61
0.330
D/E ratiox
1.270
1.107
1.077
0.928
0.998
1.031
1.092
1.006
1.028
1.101
0.364
1.031
1.054
74
740.2
Enterprise valueILS M
390.3
387.2
406.8
409.5
425.5
456.0
475.1
523.3
484.8
441.1
156.4
0.72%
1.64%
58
1.110
LT debtILS B
0.860
0.922
0.910
0.982
1.103
1.239
1.182
1.173
1.150
1.321
0.774
3.66%
4.27%
78
Revenue
ILS 1.282B
8.00%
1.00×
Cost of revenue
ILS 732.4M
8.00%
1.00×
Operating expenses
ILS 306.3M
8.00%
1.00×
Cash and investments
14.81%
Goodwill & intangibles
14.66%
Spread over hurdle
(1.74%)