7.917
RevenueILS M
4.063
4.330
4.496
4.801
5.026
5.226
5.663
6.052
6.419
6.861
8.253
6.42%
6.04%
30
10.55
Revenue growth%
26.05
28.70
26.62
27.26
24.42
25.41
24.07
25.37
24.89
21.89
20.29
24.89
25.39
58
12.53
Gross margin%
3.76
6.75
5.47
6.49
7.91
10.14
10.65
9.87
10.51
12.24
2.79
10.51
8.89
50
19.06
Operating margin%
34.08
31.78
34.46
36.49
36.31
34.96
32.53
30.90
33.56
36.48
4.17
33.56
34.27
43
14.62
Net margin%
14.33
15.08
13.67
13.74
13.81
13.33
12.97
13.05
14.00
14.27
15.57
13.33
13.77
36
19.73
P/E ratio (avg)x
48.47
48.99
57.01
63.70
61.64
60.63
66.75
72.69
73.26
78.78
22.61
72.69
62.67
72
27.80
EV/EBITx
50.30
51.50
50.25
56.94
54.24
52.20
54.63
50.68
49.51
51.34
30.25
51.34
51.42
81
10.88
FCF yield (avg)%
27.69
28.12
30.36
28.70
28.02
26.27
28.33
25.55
27.09
28.85
28.08
27.09
28.07
11
15.43
FCF margin%
26.20
28.49
25.89
27.70
26.73
29.70
27.32
28.84
27.28
27.94
23.28
27.94
27.51
85
1.575
FCF / Net incomex
0.603
0.607
0.637
0.606
0.650
0.676
0.637
0.635
0.642
0.610
1.103
0.637
0.636
41
24.58
ROIC%
25.31
22.38
23.17
21.43
21.15
19.43
18.03
16.25
17.40
17.16
27.55
17.40
20.29
71
23.38
Return on equity%
6.23
7.42
10.00
9.61
10.09
7.66
10.34
11.83
10.04
7.25
12.75
10.04
9.81
14
5.52
Return on assets%
10.24
7.59
5.34
6.18
8.16
10.80
10.61
10.74
9.06
6.19
12.87
10.61
8.61
37
0.22
EPSILS
0.19
0.20
0.18
0.20
0.20
0.22
0.23
0.25
0.25
0.25
0.25
4.10%
3.31%
—
16.60
EPS growth%
24.67
24.89
26.00
27.92
29.50
29.34
29.97
28.46
25.64
26.41
19.58
28.46
27.16
52
0.04
Bookvalue per shILS
0.19
0.18
0.19
0.18
0.17
0.19
0.20
0.19
0.20
0.21
0.11
4.20%
0.44%
—
0.19
FCF per shareILS
0.16
0.15
0.16
0.15
0.16
0.17
0.16
0.15
0.15
0.16
0.13
(0.66%)
(0.17%)
—
0.11
Dividend per shILS
0.18
0.18
0.18
0.20
0.21
0.19
0.19
0.18
0.16
0.15
0.18
(6.41%)
(2.97%)
—
26.04
Div yield (avg)%
30.66
31.06
28.31
31.13
28.30
30.39
29.58
27.98
30.77
28.13
12.86
29.58
29.99
14
25.33
Payout ratio%
23.51
22.14
19.54
17.31
16.32
15.25
17.05
16.79
18.09
17.62
6.93
17.05
17.46
59
17.50
Shares (diluted)M
18.79
18.02
19.69
21.91
20.06
19.20
20.33
18.70
20.48
21.74
17.40
1.62%
1.34%
14
26.13
Buyback yield%
16.74
13.85
16.62
17.80
19.25
19.44
21.94
20.25
18.35
19.86
21.35
19.86
18.80
49
0.174
D/E ratiox
1.263
1.440
1.397
1.459
1.418
1.603
1.773
1.750
1.992
1.852
0.651
1.773
1.531
88
6.499
Enterprise valueILS M
3.561
3.337
3.647
3.765
4.015
4.238
4.473
4.104
4.402
4.504
5.266
2.32%
2.34%
15
7.678
LT debtILS M
5.428
5.713
6.360
5.883
6.295
6.791
7.393
8.002
8.934
10.01
2.353
9.72%
6.27%
33
Revenue
ILS 6.861M
6.04%
1.00×
Cost of revenue
ILS 4.227M
6.08%
1.00×
Operating expenses
ILS 1.347M
5.76%
0.97×
Goodwill & intangibles
15.24%
Spread over hurdle
(2.06%)