0.727
RevenueILS B
1.056
1.076
1.077
1.096
1.105
1.135
1.168
1.199
1.203
1.213
0.764
1.87%
1.85%
21
9.98
Revenue growth%
26.20
23.77
24.78
26.14
26.01
24.70
24.04
23.13
22.76
20.34
9.69
23.13
24.37
95
20.06
Gross margin%
28.96
27.81
29.61
28.67
31.48
30.05
32.19
31.80
29.95
31.95
26.94
31.80
30.00
46
27.22
Operating margin%
11.92
13.74
15.82
14.53
16.00
17.79
19.49
19.62
20.17
17.87
14.45
19.49
16.90
11
17.38
Net margin%
13.88
14.51
13.31
13.62
15.27
16.41
18.23
21.20
21.59
24.31
19.32
21.20
15.84
88
28.79
P/E ratio (avg)x
41.29
47.85
54.78
58.41
58.35
62.86
64.67
65.99
68.76
80.04
16.53
65.99
60.63
78
21.04
EV/EBITx
65.10
77.17
85.19
92.21
94.30
94.20
106.0
124.4
131.4
158.2
7.157
124.4
94.25
78
7.66
FCF yield (avg)%
3.39
1.16
0.82
2.35
0.46
0.40
0.40
0.40
2.70
2.75
11.78
0.40
0.99
28
28.76
FCF margin%
26.08
23.32
20.65
23.52
21.07
20.80
23.31
21.02
23.19
24.04
9.23
23.19
23.25
12
1.255
FCF / Net incomex
2.151
2.031
2.215
2.553
2.351
2.560
2.950
3.082
2.883
2.907
1.259
2.907
2.556
46
28.50
ROIC%
27.57
29.30
30.62
30.57
30.32
32.15
30.75
29.07
31.19
29.89
12.14
30.75
30.45
46
20.48
Return on equity%
11.74
14.74
13.63
15.86
13.63
15.08
14.70
16.70
17.47
17.53
2.46
16.70
14.91
11
4.58
Return on assets%
24.66
25.03
23.38
22.29
19.88
17.07
15.54
13.25
16.03
13.90
22.58
15.54
18.48
75
27.21
EPSILS
10.74
10.60
11.47
12.37
13.82
13.23
15.21
16.32
19.06
19.15
29.59
6.75%
7.09%
—
3.21
EPS growth%
23.66
20.94
18.73
21.31
21.59
24.29
25.33
24.62
27.16
25.01
15.87
25.01
23.98
56
17.11
Bookvalue per shILS
27.12
29.30
29.54
31.89
35.42
35.57
34.64
36.55
35.38
34.30
31.74
(0.64%)
2.38%
—
27.08
FCF per shareILS
21.98
20.35
19.36
19.65
18.54
16.98
16.37
14.96
14.89
12.99
34.35
(6.86%)
(4.61%)
—
15.89
Dividend per shILS
29.14
29.05
31.54
35.23
35.12
36.18
40.49
42.35
46.27
46.63
11.64
5.83%
5.67%
—
23.46
Div yield (avg)%
29.06
28.47
28.24
27.64
25.51
28.30
31.14
30.70
29.28
28.44
25.96
29.28
28.45
17
23.18
Payout ratio%
17.90
18.15
15.69
18.11
18.84
19.08
21.69
21.09
20.58
20.09
9.05
20.58
18.96
47
17.12
Shares (diluted)M
30.41
33.97
32.89
34.79
34.52
38.60
43.94
47.81
47.66
52.87
17.92
8.90%
7.04%
76
14.49
Buyback yield%
8.96
10.72
12.87
12.28
15.25
12.52
12.33
13.63
16.40
16.93
5.61
13.63
12.69
84
0.221
D/E ratiox
1.053
1.108
1.050
1.223
1.376
1.536
1.588
1.608
1.882
2.152
0.670
1.608
1.456
27
0.669
Enterprise valueILS B
0.989
0.889
0.959
1.034
0.899
0.819
0.841
0.849
0.837
0.745
0.062
(3.69%)
(3.43%)
59
0.138
LT debtILS B
0.141
0.147
0.162
0.177
0.196
0.201
0.213
0.235
0.249
0.247
1.307
4.68%
5.17%
44
Revenue
ILS 1.213B
1.85%
1.00×
Cost of revenue
ILS 667.9M
1.37%
0.95×
Operating expenses
ILS 143.4M
2.83%
1.10×
Goodwill & intangibles
16.78%
Spread over hurdle
35.69%