1.044
RevenueILS M
7.417
7.622
7.807
8.015
8.163
8.220
8.519
8.606
8.808
8.977
1.129
1.92%
2.31%
35
11.90
Revenue growth%
11.89
14.04
12.30
12.34
13.64
12.04
14.01
12.25
13.67
13.99
5.57
13.67
12.99
15
23.08
Gross margin%
27.47
28.77
31.47
30.02
29.83
30.88
32.59
35.36
35.77
33.49
3.19
33.49
31.18
64
24.34
Operating margin%
11.41
11.64
12.41
10.26
12.59
13.14
11.41
11.25
9.87
11.22
19.61
11.25
11.41
80
16.04
Net margin%
20.99
19.81
17.87
20.61
19.04
21.97
23.51
21.23
21.52
23.60
20.37
21.97
21.11
89
27.61
P/E ratio (avg)x
25.28
25.96
30.58
35.84
42.19
43.83
50.09
48.80
53.46
60.42
6.894
50.09
43.01
7
25.27
EV/EBITx
34.72
36.44
37.48
41.63
42.47
39.75
43.02
48.83
47.61
52.88
18.49
47.61
42.05
81
26.87
FCF yield (avg)%
15.23
12.91
10.59
7.87
9.45
9.98
7.10
9.29
8.52
7.06
3.66
8.52
9.37
34
3.07
FCF margin%
0.40
1.38
2.07
1.35
2.47
3.54
2.92
5.35
3.15
1.97
19.75
3.15
2.27
73
1.772
FCF / Net incomex
0.248
0.295
0.299
0.307
0.309
0.305
0.296
0.337
0.383
0.380
0.571
0.337
0.306
89
22.87
ROIC%
18.98
20.76
22.89
23.12
20.36
22.74
21.80
20.21
19.84
21.83
3.05
21.80
21.28
51
8.34
Return on equity%
27.19
29.19
26.84
26.95
25.73
22.81
21.09
21.86
21.70
20.15
24.31
21.70
24.27
23
25.77
Return on assets%
5.67
3.49
2.38
5.10
5.22
6.66
3.69
5.14
3.61
4.18
16.32
4.18
4.64
68
0.38
EPSILS
0.66
0.64
0.66
0.70
0.71
0.81
0.88
0.92
0.96
1.07
0.42
8.59%
4.15%
—
19.61
EPS growth%
8.90
7.94
10.24
9.10
8.32
10.44
8.53
8.69
5.78
5.43
26.52
8.53
8.61
82
0.54
Bookvalue per shILS
0.36
0.37
0.40
0.38
0.39
0.42
0.45
0.43
0.46
0.53
0.64
6.18%
3.67%
—
0.61
FCF per shareILS
0.51
0.50
0.51
0.56
0.64
0.63
0.62
0.60
0.64
0.73
0.45
2.75%
4.60%
—
0.30
Dividend per shILS
0.71
0.82
0.95
1.12
1.21
1.24
1.41
1.68
1.69
1.65
0.12
6.42%
10.34%
—
20.62
Div yield (avg)%
19.47
21.21
19.15
17.69
20.61
20.64
18.48
19.48
22.13
23.93
22.63
20.64
20.04
33
13.65
Payout ratio%
24.28
23.48
22.11
20.52
19.04
17.17
19.27
18.42
19.96
21.38
4.70
19.27
20.24
81
8.214
Shares (diluted)M
13.16
13.30
14.75
17.34
17.59
20.43
21.61
23.10
28.07
32.57
8.650
13.11%
9.25%
43
3.94
Buyback yield%
21.29
19.02
18.62
18.73
18.10
16.55
14.36
17.27
16.23
13.89
15.38
16.23
17.68
92
1.669
D/E ratiox
1.799
1.923
2.108
2.114
1.904
1.907
1.898
2.088
1.886
1.677
1.208
1.898
1.906
75
8.354
Enterprise valueILS M
5.140
5.183
4.577
4.854
4.629
4.655
4.240
4.204
3.689
3.821
6.675
(3.77%)
(3.67%)
14
10.63
LT debtILS M
7.524
7.091
6.899
7.330
8.038
8.536
9.945
11.02
11.60
11.27
2.978
6.99%
4.21%
14
Revenue
ILS 8.977M
2.31%
1.00×
Cost of revenue
ILS 6.284M
2.31%
1.00×
Operating expenses
ILS 1.941M
2.48%
1.02×
Cash and investments
13.37%