1.620
RevenueILS B
3.104
3.226
3.257
3.421
3.611
3.769
3.821
3.870
4.056
4.196
1.757
3.05%
3.17%
13
22.90
Revenue growth%
9.35
12.29
12.11
9.49
9.13
6.25
7.78
9.79
12.21
12.66
23.75
9.79
9.64
45
24.72
Gross margin%
8.67
8.43
8.31
7.59
10.54
10.82
8.59
6.55
4.36
5.57
20.13
6.55
8.37
31
21.57
Operating margin%
24.75
24.31
23.85
21.26
21.74
20.20
23.11
23.39
24.20
22.85
11.30
23.11
23.25
27
22.40
Net margin%
19.32
22.08
21.85
22.10
19.72
21.65
21.42
18.67
20.59
19.80
14.85
20.59
21.00
38
20.19
P/E ratio (avg)x
22.23
20.64
21.06
18.92
17.03
18.34
17.22
18.73
18.05
19.81
6.395
18.34
18.83
74
34.41
EV/EBITx
27.77
29.30
30.30
35.44
34.91
35.28
36.74
37.85
44.97
49.76
29.10
37.85
35.36
50
6.58
FCF yield (avg)%
23.94
26.90
25.11
23.47
21.33
23.67
24.35
23.77
21.63
20.99
15.11
23.67
23.72
16
7.22
FCF margin%
16.40
13.58
16.34
14.82
11.86
12.13
10.08
7.83
10.75
10.28
14.87
10.28
12.00
47
0.145
FCF / Net incomex
0.796
0.758
0.738
0.676
0.720
0.678
0.616
0.587
0.615
0.558
0.951
0.615
0.677
53
21.01
ROIC%
3.44
5.51
5.73
8.68
8.69
11.43
11.62
10.91
8.53
10.79
27.88
10.91
8.69
89
9.63
Return on equity%
18.45
21.22
19.82
22.01
23.58
22.20
24.09
24.78
25.77
24.89
17.28
24.78
22.89
16
17.38
Return on assets%
18.02
17.12
17.66
15.40
16.96
14.16
15.43
17.81
20.78
18.85
26.00
17.81
17.39
31
3.47
EPSILS
5.50
5.61
5.29
5.98
6.65
6.38
6.23
6.19
6.76
6.48
3.67
(0.53%)
1.90%
—
4.05
EPS growth%
29.84
28.06
29.56
29.63
26.72
29.40
28.79
26.34
27.12
26.44
16.97
27.12
28.43
51
1.80
Bookvalue per shILS
0.97
0.98
0.99
0.92
0.86
0.97
1.06
1.10
1.08
1.04
1.67
3.84%
0.90%
—
3.58
FCF per shareILS
1.18
1.02
0.99
0.86
0.87
0.84
0.73
0.62
0.67
0.62
3.41
(6.40%)
(5.47%)
—
3.30
Dividend per shILS
1.67
1.61
1.75
1.77
2.08
2.28
2.47
2.67
2.71
2.70
4.24
5.39%
4.51%
—
4.81
Div yield (avg)%
22.30
19.57
22.45
25.22
23.16
23.85
24.36
22.18
23.35
25.82
28.39
23.85
23.26
12
16.45
Payout ratio%
17.97
20.15
19.44
21.15
18.52
18.05
19.74
22.50
24.51
23.13
12.21
22.50
19.95
34
351.6
Shares (diluted)M
408.6
449.8
437.0
426.0
407.9
429.1
390.1
378.7
382.9
392.7
350.4
(0.76%)
(0.88%)
29
18.67
Buyback yield%
23.50
22.12
20.30
20.71
17.99
16.90
17.07
15.68
16.05
13.60
4.10
16.05
17.53
22
0.196
D/E ratiox
1.092
0.957
0.958
0.877
0.909
0.820
0.742
0.782
0.726
0.741
0.960
0.742
0.848
93
3.883
Enterprise valueILS B
1.115
1.030
1.106
1.223
1.232
1.387
1.580
1.527
1.426
1.474
1.255
3.64%
2.98%
85
4.842
LT debtILS B
1.609
1.473
1.546
1.445
1.282
1.226
1.204
1.152
1.094
1.099
3.237
(3.04%)
(3.52%)
47
Revenue
ILS 4.196B
3.17%
1.00×
Cost of revenue
ILS 2.519B
3.28%
1.01×
Operating expenses
ILS 443.1M
2.83%
0.97×
Spread over hurdle
24.52%