2.889
RevenueILS M
2.396
2.552
2.755
3.013
3.271
3.517
3.707
4.068
4.296
4.605
3.028
7.08%
7.76%
56
28.61
Revenue growth%
0.40
2.86
5.10
4.09
4.31
5.60
6.03
4.20
1.40
2.40
7.47
4.20
4.14
28
25.05
Gross margin%
8.53
7.01
5.25
6.08
4.14
5.53
7.02
7.11
4.92
2.79
7.27
5.53
5.80
57
28.35
Operating margin%
23.49
23.58
26.04
28.39
26.39
28.36
26.39
28.64
29.80
29.38
11.43
28.64
27.37
49
21.98
Net margin%
13.41
15.76
13.62
12.97
10.29
12.12
12.15
13.62
15.12
17.01
20.41
13.62
13.51
89
34.23
P/E ratio (avg)x
36.19
36.34
38.75
36.88
33.40
31.60
30.79
32.85
29.27
25.71
6.318
30.79
33.13
35
16.23
EV/EBITx
43.04
47.52
45.52
49.02
45.85
46.33
50.60
58.09
55.52
58.41
37.05
55.52
48.27
36
19.89
FCF yield (avg)%
26.22
26.17
24.10
26.37
27.23
26.81
26.09
25.92
24.03
21.21
7.76
25.92
26.13
58
3.69
FCF margin%
22.65
20.24
21.47
22.66
24.04
24.73
24.13
26.25
29.04
30.25
20.24
26.25
24.09
13
1.145
FCF / Net incomex
1.380
1.333
1.389
1.545
1.402
1.513
1.381
1.341
1.371
1.295
1.614
1.371
1.381
93
16.69
ROIC%
12.28
10.37
9.64
11.80
10.99
11.15
8.61
8.19
7.67
5.93
17.38
8.19
10.00
36
19.90
Return on equity%
15.51
15.12
14.53
13.81
11.62
12.28
10.24
9.02
8.80
7.35
12.00
9.02
11.95
51
16.88
Return on assets%
25.99
26.02
25.01
22.01
20.34
20.99
20.74
19.71
18.91
17.46
23.84
19.71
20.87
51
0.23
EPSILS
0.36
0.42
0.45
0.51
0.51
0.53
0.55
0.64
0.72
0.83
0.26
10.33%
9.04%
—
6.82
EPS growth%
7.58
6.14
4.36
2.06
3.49
6.29
8.59
10.68
7.73
7.60
4.59
7.73
6.94
10
0.65
Bookvalue per shILS
0.60
0.63
0.70
0.73
0.64
0.68
0.74
0.77
0.77
0.84
0.41
5.64%
3.06%
—
0.61
FCF per shareILS
0.26
0.28
0.28
0.29
0.31
0.33
0.33
0.39
0.36
0.40
0.17
5.51%
5.40%
—
0.45
Dividend per shILS
0.38
0.33
0.30
0.32
0.29
0.28
0.24
0.22
0.24
0.26
0.62
(2.56%)
(3.69%)
—
9.33
Div yield (avg)%
6.32
6.02
6.26
3.82
2.04
1.99
0.40
2.33
4.08
6.06
9.52
2.33
3.95
12
19.65
Payout ratio%
11.51
10.55
12.07
14.22
14.19
16.81
14.48
14.70
15.41
13.94
12.56
14.70
14.21
56
5.573
Shares (diluted)M
4.276
4.161
4.388
4.514
3.961
4.093
4.290
4.283
4.619
4.346
5.465
1.87%
(1.26%)
52
24.11
Buyback yield%
0.40
2.68
4.67
7.25
8.18
8.92
10.94
9.04
10.06
8.23
14.88
9.04
8.21
11
0.316
D/E ratiox
1.717
1.894
2.243
2.535
2.485
2.907
3.136
3.470
3.792
3.750
0.264
3.470
2.721
14
3.630
Enterprise valueILS M
3.106
3.700
3.831
4.232
4.113
4.059
4.812
5.307
6.347
6.406
3.675
9.26%
7.91%
47
0.289
LT debtILS M
4.638
4.499
4.845
5.651
6.292
6.145
6.823
7.246
7.692
8.692
1.161
6.68%
6.85%
56
Revenue
ILS 4.605M
7.76%
1.00×
Cost of revenue
ILS 2.794M
7.90%
1.01×
Operating expenses
ILS 1.026M
7.90%
1.01×
Goodwill & intangibles
16.41%
Spread over hurdle
(4.12%)