3.622
RevenueILS M
3.326
3.438
3.518
3.589
3.834
3.990
4.087
4.310
4.436
4.619
3.710
3.80%
3.95%
83
5.62
Revenue growth%
25.60
23.59
25.31
24.96
25.55
25.08
26.67
27.97
25.64
24.15
5.68
25.64
25.43
62
10.11
Gross margin%
37.04
35.23
32.33
31.63
31.12
29.31
28.16
28.31
25.73
28.23
2.86
28.23
30.22
21
4.65
Operating margin%
36.50
36.22
37.24
40.03
42.00
39.88
42.08
39.91
37.17
35.42
28.20
39.88
38.56
38
18.20
Net margin%
15.15
15.33
13.10
11.39
14.00
16.18
18.14
15.28
17.68
15.60
17.96
16.18
15.31
30
29.07
P/E ratio (avg)x
10.86
12.01
12.74
12.82
12.66
13.12
14.06
13.11
14.07
13.45
31.16
13.45
12.97
28
10.31
EV/EBITx
25.83
29.55
30.73
33.36
34.88
39.47
44.85
48.33
54.33
56.84
17.47
48.33
37.17
46
14.21
FCF yield (avg)%
24.62
21.96
24.95
23.80
21.86
22.82
22.29
23.38
22.09
23.93
27.53
22.82
23.10
79
29.11
FCF margin%
4.50
5.38
7.97
9.78
7.05
5.99
8.62
11.59
11.73
14.66
21.20
11.59
8.30
60
1.480
FCF / Net incomex
1.925
2.268
2.359
2.370
2.787
3.049
3.309
3.447
3.631
3.701
0.992
3.447
2.918
36
6.60
ROIC%
17.84
18.23
19.64
17.03
14.46
15.07
13.16
11.87
12.40
10.89
3.43
12.40
14.76
57
17.80
Return on equity%
4.46
5.74
3.63
2.28
3.89
2.20
0.68
3.11
3.76
4.95
16.91
3.11
3.70
91
24.46
Return on assets%
36.39
36.88
36.71
33.75
31.77
29.27
31.88
33.95
31.49
28.62
17.11
31.49
32.81
12
0.15
EPSILS
0.14
0.14
0.14
0.14
0.12
0.13
0.15
0.15
0.16
0.18
0.16
7.32%
3.06%
—
14.79
EPS growth%
21.59
21.27
22.83
24.14
21.35
23.00
20.52
18.75
18.84
17.01
14.88
18.84
21.31
51
0.23
Bookvalue per shILS
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.05
0.04
0.11
(3.82%)
(3.87%)
—
0.12
FCF per shareILS
0.12
0.14
0.16
0.15
0.17
0.20
0.18
0.17
0.19
0.18
0.25
0.83%
4.72%
—
0.43
Dividend per shILS
0.70
0.77
0.78
0.91
1.01
1.03
1.01
1.19
1.18
1.23
0.11
3.87%
5.85%
—
6.54
Div yield (avg)%
12.85
10.40
12.44
13.51
13.72
11.38
9.74
10.49
8.52
9.95
26.70
9.95
10.94
8
19.25
Payout ratio%
18.74
21.41
23.98
23.64
22.97
20.26
23.24
21.51
19.58
18.25
21.69
20.26
21.46
24
8.775
Shares (diluted)M
9.172
10.69
11.48
13.59
13.47
13.90
14.93
16.94
19.63
21.55
8.668
9.86%
8.35%
64
14.06
Buyback yield%
17.31
19.26
16.85
19.49
17.97
19.48
17.37
16.50
17.83
15.71
23.27
17.37
17.60
34
1.433
D/E ratiox
0.193
0.216
0.221
0.212
0.201
0.197
0.189
0.212
0.229
0.257
0.371
0.212
0.212
27
1.920
Enterprise valueILS M
1.937
2.356
2.307
2.620
3.176
3.488
3.973
4.278
4.796
4.963
2.697
9.34%
10.49%
16
4.720
LT debtILS M
2.973
2.936
3.265
3.484
3.833
4.169
4.196
4.932
5.388
5.777
0.896
8.55%
6.45%
22
Revenue
ILS 4.619M
3.95%
1.00×
Cost of revenue
ILS 3.091M
3.83%
0.99×
Operating expenses
ILS 0.837M
3.89%
0.99×