0.858
RevenueILS B
0.736
0.806
0.877
0.932
1.014
1.071
1.123
1.191
1.272
1.373
0.912
6.25%
7.22%
76
10.76
Revenue growth%
24.47
24.54
22.33
23.68
22.64
23.13
25.61
24.68
25.16
24.33
26.49
24.68
24.40
87
5.77
Gross margin%
31.68
29.25
29.22
28.32
30.18
29.43
28.71
29.00
28.42
27.19
17.50
28.71
29.11
89
15.53
Operating margin%
32.64
34.81
35.54
36.03
33.15
34.90
34.07
34.89
32.65
34.21
20.80
34.21
34.51
33
28.39
Net margin%
13.58
11.21
13.76
14.90
12.29
10.34
11.59
9.15
6.80
6.34
25.94
9.15
11.40
25
7.411
P/E ratio (avg)x
41.71
42.76
43.53
46.91
46.86
50.00
57.35
64.63
66.09
67.65
19.66
64.63
48.45
82
12.67
EV/EBITx
34.47
36.47
39.31
36.46
38.09
37.64
34.68
38.39
39.78
44.12
34.79
38.39
37.86
13
21.24
FCF yield (avg)%
10.15
12.83
13.23
13.86
14.02
11.69
13.64
11.01
13.33
16.20
13.29
13.33
13.28
34
21.73
FCF margin%
12.44
12.08
14.75
12.37
14.33
12.07
10.75
9.28
8.79
6.13
22.76
9.28
12.07
83
1.490
FCF / Net incomex
1.157
1.074
1.141
1.039
1.077
0.995
0.902
0.803
0.836
0.920
0.414
0.902
1.017
36
18.83
ROIC%
20.14
19.62
22.01
19.52
18.85
15.89
16.49
17.92
20.58
22.57
18.86
17.92
19.57
41
9.44
Return on equity%
23.29
21.68
21.98
19.10
16.14
16.85
15.10
14.68
16.65
16.29
12.85
16.29
16.75
48
24.51
Return on assets%
29.56
28.86
27.58
29.50
28.09
29.71
30.16
28.24
25.45
22.99
3.85
28.24
28.55
60
1.43
EPSILS
4.31
4.60
4.07
3.81
3.81
3.97
3.92
3.69
3.81
4.15
1.49
1.69%
(0.15%)
—
15.06
EPS growth%
8.95
9.76
8.28
6.93
7.62
10.09
9.15
8.90
11.09
13.62
4.92
10.09
9.05
32
3.10
Bookvalue per shILS
1.69
1.69
1.60
1.68
1.72
1.87
1.80
1.84
1.66
1.78
1.75
0.66%
1.01%
—
5.74
FCF per shareILS
3.81
4.06
4.49
5.10
5.11
5.15
5.48
5.96
6.38
6.90
3.12
6.21%
5.97%
—
3.30
Dividend per shILS
4.32
4.87
5.33
4.96
4.93
4.55
4.09
4.52
4.89
5.08
5.52
0.61%
0.56%
—
12.07
Div yield (avg)%
0.40
0.40
0.79
2.49
0.40
2.48
1.03
0.70
0.40
1.46
2.39
1.03
0.75
50
20.65
Payout ratio%
10.41
12.42
13.85
12.03
13.01
10.45
10.07
8.17
8.93
9.36
27.22
9.36
10.43
26
149.9
Shares (diluted)M
288.6
295.1
311.9
371.6
366.0
440.7
494.0
512.3
577.3
579.1
152.3
9.61%
8.72%
69
5.76
Buyback yield%
26.04
24.76
27.20
24.43
27.09
29.49
29.03
26.97
28.73
30.23
15.32
29.03
27.15
32
1.484
D/E ratiox
2.048
2.241
2.326
2.743
3.052
2.969
3.142
3.324
3.452
3.992
0.174
3.324
3.010
67
1,049
Enterprise valueILS M
441.5
438.9
406.7
380.6
410.4
434.0
421.5
435.5
404.0
391.7
317.1
(0.93%)
(2.31%)
26
0.471
LT debtILS B
2.690
2.876
3.422
4.116
4.953
5.351
5.861
6.551
7.367
8.140
1.507
10.45%
13.62%
18
Revenue
ILS 1.373B
7.22%
1.00×
Cost of revenue
ILS 723.0M
7.33%
1.01×
Operating expenses
ILS 169.7M
6.46%
0.93×
Property and equipment
14.27%