1.208
RevenueILS B
1.929
1.942
1.952
2.009
1.990
1.967
2.024
2.022
2.057
2.068
1.237
0.77%
0.65%
35
13.02
Revenue growth%
19.49
16.78
18.26
19.75
21.35
19.07
21.77
19.12
17.87
17.61
22.59
19.07
19.10
54
5.52
Gross margin%
34.71
37.65
39.01
40.03
42.58
40.03
37.95
39.97
42.76
42.03
19.18
40.03
40.00
90
2.01
Operating margin%
25.50
23.47
26.38
29.19
26.45
26.76
27.67
29.71
31.20
28.99
21.19
28.99
27.22
33
18.02
Net margin%
19.46
21.82
20.82
18.05
17.45
15.17
13.46
11.60
12.93
10.20
16.20
12.93
16.31
61
12.30
P/E ratio (avg)x
17.77
15.85
15.29
15.08
14.23
13.47
15.00
13.48
13.73
12.54
32.69
13.48
14.62
17
11.33
EV/EBITx
26.98
29.09
27.71
27.46
30.94
28.89
29.74
30.06
31.22
32.85
13.99
30.06
29.41
37
18.86
FCF yield (avg)%
23.08
22.15
24.94
27.30
26.58
28.09
26.69
26.97
28.74
28.65
2.48
28.09
26.83
17
14.19
FCF margin%
14.77
15.43
15.96
15.18
18.08
16.21
17.23
18.28
18.25
15.97
13.25
17.23
16.09
58
0.177
FCF / Net incomex
1.357
1.436
1.611
1.727
1.853
2.164
2.238
2.413
2.485
2.675
0.378
2.413
2.009
18
10.85
ROIC%
4.04
6.27
8.56
10.97
11.28
13.87
13.92
13.01
10.82
13.19
6.41
13.19
11.12
37
22.34
Return on equity%
12.59
10.71
10.52
10.04
11.76
13.46
14.42
11.58
9.44
7.54
20.43
11.58
11.15
62
13.77
Return on assets%
10.50
7.64
7.75
7.96
8.29
7.10
6.32
4.91
3.72
2.50
12.10
4.91
7.37
13
2.29
EPSILS
0.73
0.62
0.54
0.57
0.49
0.43
0.42
0.45
0.42
0.42
2.52
(3.30%)
(5.59%)
—
13.12
EPS growth%
14.19
15.10
14.29
13.03
13.56
12.09
11.75
9.10
8.71
6.57
21.90
9.10
12.56
79
3.04
Bookvalue per shILS
1.57
1.81
1.68
1.73
1.91
1.84
1.98
2.14
2.18
2.42
0.62
4.83%
4.62%
—
2.54
FCF per shareILS
1.00
0.96
0.90
0.85
0.77
0.84
0.77
0.74
0.70
0.74
3.11
(0.73%)
(4.21%)
—
2.29
Dividend per shILS
4.31
5.05
5.86
6.20
6.16
5.83
6.19
5.86
6.76
6.99
2.98
2.57%
4.71%
—
29.78
Div yield (avg)%
10.74
11.70
10.52
10.58
11.00
10.85
12.07
10.28
10.69
9.03
17.85
10.69
10.71
51
9.38
Payout ratio%
30.11
28.42
25.89
26.28
28.73
28.91
29.84
29.95
29.34
30.19
16.26
29.84
29.12
16
260.6
Shares (diluted)M
167.4
174.9
152.7
145.7
151.3
160.5
171.0
163.8
154.9
160.7
272.0
1.22%
(1.68%)
80
5.12
Buyback yield%
19.46
20.83
20.73
23.58
23.72
21.19
21.04
22.87
22.23
19.62
29.47
21.19
21.12
59
0.140
D/E ratiox
0.946
1.039
1.188
1.186
1.351
1.333
1.499
1.459
1.744
1.853
0.625
1.499
1.342
66
0.956
Enterprise valueILS B
0.580
0.657
0.717
0.705
0.651
0.622
0.688
0.729
0.784
0.892
1.536
6.50%
4.29%
15
0.371
LT debtILS B
1.345
1.499
1.707
1.950
1.932
1.947
2.199
2.234
2.575
2.999
1.626
9.19%
9.09%
37
Revenue
ILS 2.068B
0.65%
1.00×
Cost of revenue
ILS 1.447B
0.65%
1.00×
Operating expenses
ILS 282.6M
(0.01%)
0.94×
Property and equipment
15.68%
Spread over hurdle
24.60%