0.638
RevenueILS M
0.918
0.943
0.968
0.968
0.962
0.985
0.983
1.008
1.040
1.084
0.692
2.41%
2.04%
6
2.21
Revenue growth%
4.13
5.04
3.14
3.95
4.69
2.54
2.47
4.86
7.15
6.37
23.53
4.86
4.41
10
20.14
Gross margin%
5.37
5.43
2.95
0.40
0.40
0.40
0.40
0.94
1.31
2.52
28.61
0.94
1.12
85
7.32
Operating margin%
14.82
17.77
17.00
19.79
17.20
14.87
15.90
17.85
18.10
15.41
26.62
15.90
17.10
13
25.75
Net margin%
15.23
14.28
16.50
15.58
15.59
16.84
13.88
11.89
9.85
9.28
15.72
11.89
14.75
12
7.886
P/E ratio (avg)x
45.19
47.87
55.49
55.04
59.72
65.12
75.16
88.88
94.50
106.0
12.37
88.88
62.42
28
37.36
EV/EBITx
46.54
50.66
57.05
55.73
60.46
69.95
74.97
79.27
94.30
99.93
30.43
79.27
65.21
51
4.47
FCF yield (avg)%
30.82
33.25
35.98
36.89
34.77
37.67
39.43
36.57
34.58
32.84
17.30
36.57
35.38
18
29.13
FCF margin%
21.54
22.43
21.09
19.98
17.64
19.55
22.14
23.14
25.81
24.77
14.42
23.14
21.84
70
0.529
FCF / Net incomex
0.091
0.096
0.083
0.084
0.081
0.084
0.083
0.080
0.081
0.083
0.431
0.083
0.083
7
11.06
ROIC%
24.44
23.51
25.10
26.91
25.83
28.37
30.95
30.01
28.25
29.69
19.83
29.69
27.58
47
21.13
Return on equity%
22.39
20.98
22.17
24.32
25.05
27.74
26.15
26.04
28.77
29.47
14.37
27.74
25.55
79
2.80
Return on assets%
9.22
7.12
4.91
1.93
3.19
3.96
3.01
4.10
3.43
5.63
20.62
3.96
4.03
60
64.70
EPSILS
42.89
42.98
45.81
51.58
53.89
57.35
62.58
68.87
75.93
79.81
69.14
8.17%
7.42%
—
16.61
EPS growth%
6.35
6.61
9.61
7.99
7.31
8.73
6.51
5.60
4.19
1.75
18.98
5.60
6.56
31
42.30
Bookvalue per shILS
171.02
177.05
208.94
230.36
235.65
279.05
273.89
283.38
320.32
353.39
96.92
8.44%
7.37%
—
25.45
FCF per shareILS
136.15
148.86
176.21
203.99
241.97
270.26
309.08
295.20
336.16
396.05
47.95
10.36%
12.55%
—
144.47
Dividend per shILS
154.20
151.32
163.78
186.57
191.56
178.18
190.44
189.80
190.26
177.73
69.70
(1.49%)
2.78%
—
14.68
Div yield (avg)%
19.54
18.35
21.35
20.70
19.99
17.81
15.51
15.49
16.41
14.82
21.17
15.51
18.08
61
22.89
Payout ratio%
0.40
0.40
0.40
2.99
2.38
0.47
0.40
0.40
3.01
5.04
25.88
0.47
0.44
49
—
Shares (diluted)M
—
—
—
—
—
—
—
—
—
—
—
4.06%
2.54%
15
27.53
Buyback yield%
11.95
14.62
15.40
14.82
17.36
15.07
13.34
13.73
15.01
12.79
3.79
13.73
14.72
45
1.411
D/E ratiox
0.569
0.583
0.530
0.569
0.612
0.554
0.565
0.601
0.531
0.501
1.633
0.554
0.567
11
0.345
Enterprise valueILS M
0.090
0.089
0.086
0.085
0.086
0.077
0.070
0.076
0.071
0.069
0.885
(4.37%)
(3.68%)
56
0.333
LT debtILS M
0.168
0.172
0.188
0.169
0.177
0.193
0.181
0.186
0.188
0.207
0.057
3.20%
2.20%
44
Revenue
ILS 1.084M
2.04%
1.00×
Cost of revenue
ILS 0.751M
2.06%
1.00×
Operating expenses
ILS 0.189M
1.70%
0.97×
Cash and investments
15.79%
Spread over hurdle
(0.51%)