0.903
RevenueILS M
1.701
1.767
1.849
1.955
2.064
2.157
2.232
2.320
2.455
2.548
1.010
4.30%
4.35%
17
5.66
Revenue growth%
28.67
30.26
31.99
30.53
31.65
30.24
28.20
25.93
26.55
27.15
5.01
27.15
29.45
12
20.69
Gross margin%
11.00
13.40
12.48
13.35
10.57
10.10
7.61
7.96
5.60
3.14
23.71
7.61
10.34
12
18.73
Operating margin%
11.01
12.97
12.64
12.24
12.51
14.87
13.03
12.38
10.00
11.77
15.75
12.38
12.44
71
22.52
Net margin%
10.33
8.80
9.84
8.25
7.77
10.63
7.67
6.85
4.40
3.03
8.24
6.85
8.01
89
31.72
P/E ratio (avg)x
21.88
20.79
17.85
18.57
17.64
18.78
17.25
16.14
13.96
14.43
29.42
16.14
17.75
28
22.53
EV/EBITx
23.93
21.11
20.58
20.24
20.50
18.42
17.82
17.88
17.36
17.41
29.86
17.82
19.33
68
24.09
FCF yield (avg)%
14.40
15.24
14.19
12.10
10.12
9.01
9.76
10.36
8.10
7.97
6.84
9.01
10.24
83
11.20
FCF margin%
16.64
18.04
18.79
20.57
21.78
21.81
19.23
21.09
19.10
20.32
20.62
20.32
19.78
58
1.434
FCF / Net incomex
0.542
0.576
0.576
0.585
0.616
0.669
0.623
0.683
0.765
0.880
1.702
0.683
0.620
38
9.99
ROIC%
10.96
12.58
11.37
13.41
13.75
14.50
12.55
13.74
11.49
9.67
5.32
12.55
12.56
52
28.64
Return on equity%
30.17
30.95
31.50
34.37
32.69
32.68
33.21
32.13
30.18
31.70
9.19
32.13
31.91
68
29.79
Return on assets%
29.82
30.80
29.81
27.25
24.29
22.03
24.25
26.62
29.23
27.01
7.32
26.62
27.13
23
0.37
EPSILS
0.28
0.26
0.22
0.21
0.20
0.20
0.17
0.15
0.14
0.12
0.38
(9.73%)
(8.11%)
—
20.62
EPS growth%
24.27
22.06
21.15
21.87
19.51
20.82
19.83
21.95
20.83
22.60
16.62
20.83
21.51
18
0.16
Bookvalue per shILS
0.85
0.99
1.01
1.13
1.33
1.44
1.54
1.73
1.75
1.86
0.58
7.01%
9.01%
—
0.25
FCF per shareILS
1.04
1.15
1.15
1.13
1.20
1.27
1.25
1.36
1.58
1.70
0.45
7.23%
7.03%
—
0.44
Dividend per shILS
0.22
0.25
0.29
0.31
0.34
0.37
0.41
0.40
0.38
0.35
0.83
0.93%
4.91%
—
6.23
Div yield (avg)%
13.54
11.52
10.70
12.92
10.02
10.71
8.87
11.50
10.67
12.63
24.98
10.71
11.11
65
26.42
Payout ratio%
3.27
3.67
5.61
6.67
7.01
5.87
6.88
7.14
7.56
5.64
25.04
6.88
6.27
50
2.708
Shares (diluted)M
2.204
2.336
2.340
2.539
2.296
2.429
2.223
2.341
2.024
1.810
2.705
(4.65%)
(2.73%)
17
26.54
Buyback yield%
8.70
10.18
11.74
12.80
13.34
15.40
14.52
12.86
14.95
15.78
29.44
14.95
13.10
26
0.532
D/E ratiox
0.501
0.458
0.442
0.496
0.532
0.487
0.450
0.496
0.538
0.576
0.291
0.496
0.496
72
2.736
Enterprise valueILS M
1.535
1.526
1.586
1.613
1.515
1.385
1.402
1.569
1.573
1.596
0.373
1.05%
0.49%
45
2.402
LT debtILS M
0.287
0.318
0.329
0.325
0.358
0.400
0.466
0.468
0.469
0.493
1.089
6.59%
6.96%
75
Revenue
ILS 2.548M
4.35%
1.00×
Cost of revenue
ILS 1.300M
4.73%
1.04×
Operating expenses
ILS 0.388M
3.86%
0.95×
Cash and investments
15.33%