0.787
RevenueILS B
1.198
1.263
1.339
1.405
1.514
1.556
1.665
1.760
1.815
1.870
0.806
4.31%
4.87%
50
27.37
Revenue growth%
23.16
22.59
20.33
19.45
21.31
24.24
22.41
25.22
27.99
25.25
18.63
25.22
22.87
40
9.73
Gross margin%
4.18
5.00
4.44
3.19
5.84
8.34
9.10
11.84
8.88
9.84
24.71
9.10
7.09
36
9.85
Operating margin%
4.71
2.59
3.09
2.11
1.26
3.30
2.85
2.73
1.65
4.44
24.50
2.85
2.79
18
24.30
Net margin%
15.65
16.58
14.14
12.60
11.68
8.92
6.66
5.13
4.75
6.84
14.17
6.66
10.30
35
28.27
P/E ratio (avg)x
16.55
16.22
17.75
19.20
18.26
19.53
22.02
23.46
24.85
25.69
19.73
23.46
19.37
85
28.45
EV/EBITx
33.51
33.45
36.33
40.56
46.26
50.61
52.12
52.93
59.24
60.66
23.10
52.93
48.44
62
13.77
FCF yield (avg)%
6.06
7.84
8.16
10.79
8.57
9.84
10.27
8.41
6.48
5.88
8.62
8.41
8.28
58
2.15
FCF margin%
35.01
32.76
33.26
33.20
36.10
38.03
38.64
37.32
36.78
38.58
9.40
38.03
36.44
44
0.297
FCF / Net incomex
0.149
0.152
0.154
0.147
0.154
0.166
0.164
0.165
0.175
0.161
0.441
0.165
0.158
74
14.78
ROIC%
20.15
22.74
24.58
21.78
20.84
19.14
17.89
18.49
17.40
16.76
6.94
17.89
19.65
55
6.42
Return on equity%
3.59
3.83
6.63
4.73
3.48
4.10
2.34
0.40
0.40
0.40
28.49
0.40
3.54
80
28.57
Return on assets%
15.80
14.21
15.78
15.46
17.29
17.77
15.08
18.00
18.16
18.20
2.32
18.00
16.54
25
1.10
EPSILS
0.39
0.40
0.38
0.35
0.39
0.39
0.40
0.35
0.35
0.31
1.16
(4.29%)
(1.63%)
—
5.12
EPS growth%
11.73
10.11
12.40
14.18
14.79
15.78
15.71
17.05
17.63
16.34
6.67
16.34
15.25
56
1.75
Bookvalue per shILS
4.60
5.17
5.85
6.88
7.72
8.07
8.99
8.75
8.61
9.59
0.77
4.41%
9.29%
—
3.13
FCF per shareILS
2.62
2.84
3.36
3.94
3.97
3.84
4.55
5.27
5.77
6.34
0.84
9.79%
9.81%
—
2.22
Dividend per shILS
1.61
1.42
1.49
1.28
1.37
1.28
1.38
1.32
1.43
1.42
1.62
0.69%
(2.60%)
—
22.66
Div yield (avg)%
21.03
21.83
20.05
20.46
17.85
19.00
19.35
18.34
18.37
21.33
17.44
19.00
19.70
75
4.73
Payout ratio%
26.29
25.53
24.03
21.18
24.17
22.87
20.26
18.94
18.96
21.50
16.47
20.26
22.19
55
0.586
Shares (diluted)B
0.873
0.898
0.884
1.027
1.173
1.198
1.205
1.331
1.505
1.773
0.559
8.61%
8.76%
27
21.38
Buyback yield%
26.54
26.98
28.44
29.40
26.77
29.32
30.80
31.47
33.80
36.14
4.29
31.47
29.36
53
1.781
D/E ratiox
0.387
0.384
0.419
0.429
0.405
0.355
0.342
0.355
0.359
0.337
0.180
0.355
0.372
43
1.811
Enterprise valueILS B
1.806
2.081
2.163
2.499
2.991
3.327
3.484
3.619
3.669
3.590
1.863
3.72%
8.25%
46
1.080
LT debtILS B
1.768
1.798
1.847
1.955
2.137
2.083
2.219
2.467
2.587
2.479
1.002
3.02%
2.79%
92
Revenue
ILS 1.870B
4.87%
1.00×
Cost of revenue
ILS 1.132B
5.18%
1.03×
Operating expenses
ILS 290.1M
4.59%
0.97×
Goodwill & intangibles
17.31%
Spread over hurdle
51.31%