468.5
RevenueILS M
790.4
774.7
786.7
790.9
805.6
805.2
809.3
822.6
833.8
833.3
495.7
0.68%
0.31%
82
17.32
Revenue growth%
28.36
28.19
26.85
28.64
30.28
28.24
30.69
33.21
31.58
33.99
23.76
31.58
29.46
68
21.54
Gross margin%
16.36
17.62
16.76
19.73
18.89
18.15
20.60
22.82
23.13
21.40
6.29
21.40
19.31
55
17.29
Operating margin%
21.08
19.66
20.25
20.34
22.44
20.54
21.66
23.07
20.40
22.36
9.57
21.66
20.81
39
23.63
Net margin%
2.24
2.04
0.40
0.40
3.03
1.55
3.44
2.08
2.89
5.06
20.06
2.89
2.16
36
23.94
P/E ratio (avg)x
46.56
43.42
45.38
47.41
43.58
41.70
38.78
43.12
40.75
44.57
9.138
41.70
43.50
46
22.53
EV/EBITx
18.67
17.98
16.84
18.52
18.69
19.20
19.44
19.03
21.31
19.95
21.88
19.44
18.86
57
24.39
FCF yield (avg)%
13.92
11.35
12.45
15.13
12.51
15.21
17.13
15.02
17.21
16.47
23.80
16.47
15.08
62
15.26
FCF margin%
21.76
22.63
20.87
18.68
16.36
16.96
16.53
15.10
15.48
17.09
7.66
16.53
17.02
84
0.910
FCF / Net incomex
0.540
0.501
0.458
0.475
0.513
0.504
0.443
0.381
0.366
0.347
0.877
0.381
0.467
55
11.35
ROIC%
5.91
4.82
5.68
3.88
3.53
4.92
2.65
3.79
2.88
0.40
15.49
2.88
3.83
79
4.40
Return on equity%
24.43
23.38
22.21
24.99
27.67
27.74
28.88
27.98
29.37
32.24
26.10
28.88
27.71
6
5.37
Return on assets%
1.85
0.40
0.40
1.75
4.20
3.84
3.97
4.68
6.84
5.49
17.69
4.68
3.91
70
26.84
EPSILS
76.93
76.78
76.75
90.01
101.65
115.72
135.22
142.37
153.34
171.27
29.16
11.00%
9.83%
—
10.56
EPS growth%
15.01
15.49
14.23
14.24
11.49
13.08
14.86
11.93
11.60
13.06
19.92
13.06
13.65
74
34.09
Bookvalue per shILS
29.43
31.79
32.83
30.26
34.13
35.96
34.99
38.70
36.59
33.50
24.70
(0.37%)
0.82%
—
19.85
FCF per shareILS
46.81
48.43
48.50
48.87
50.91
53.45
60.84
69.06
71.35
69.19
37.25
6.33%
3.58%
—
60.70
Dividend per shILS
44.43
47.30
42.70
42.69
40.77
39.72
36.48
38.35
36.69
35.18
34.29
(2.90%)
(2.69%)
—
24.42
Div yield (avg)%
25.35
26.94
27.48
29.48
27.13
28.37
28.66
27.61
28.49
26.34
17.36
28.37
27.55
78
12.45
Payout ratio%
26.62
28.59
27.04
27.61
29.67
30.88
32.99
32.54
33.04
31.79
27.78
32.54
30.28
54
13.67
Shares (diluted)M
14.33
15.64
14.55
15.19
16.32
15.40
15.93
14.37
14.51
15.77
13.81
(0.69%)
0.98%
65
23.06
Buyback yield%
10.36
10.29
7.46
9.81
9.32
6.60
6.84
5.44
7.61
6.16
19.72
6.60
7.53
61
1.223
D/E ratiox
1.486
1.617
1.796
1.652
1.596
1.762
1.645
1.630
1.780
1.888
1.285
1.762
1.648
13
0.524
Enterprise valueILS B
0.995
1.142
1.216
1.281
1.180
1.246
1.157
1.320
1.223
1.141
0.954
(0.68%)
2.25%
71
141.8
LT debtILS M
289.3
316.7
337.0
296.2
258.7
280.6
290.8
321.4
308.0
287.9
913.7
2.16%
(0.63%)
44
Revenue
ILS 833.3M
0.31%
1.00×
Cost of revenue
ILS 549.2M
0.67%
1.04×
Operating expenses
ILS 102.0M
(0.88%)
0.89×
Property and equipment
16.75%
Spread over hurdle
15.61%