4.148
RevenueILS M
3.124
3.382
3.605
3.914
4.142
4.354
4.720
4.929
5.249
5.485
4.361
5.77%
6.69%
35
23.85
Revenue growth%
11.41
8.66
10.34
8.92
7.54
7.38
9.37
8.00
6.21
6.85
6.23
7.38
8.33
67
27.48
Gross margin%
22.95
21.74
20.53
21.77
20.67
19.39
18.29
20.00
21.90
19.46
16.66
19.46
20.60
6
25.73
Operating margin%
23.54
24.65
21.94
23.13
25.57
25.65
26.56
24.65
26.65
26.69
15.26
26.56
25.11
42
20.33
Net margin%
26.14
29.06
30.69
30.08
28.46
25.61
26.67
24.68
24.78
24.50
8.09
24.78
26.41
46
9.880
P/E ratio (avg)x
15.38
14.75
13.11
12.19
12.89
11.69
11.57
11.83
11.31
11.45
7.391
11.57
12.01
62
30.67
EV/EBITx
17.05
18.22
18.36
18.39
19.10
19.10
20.73
19.98
20.19
20.77
11.37
20.19
19.10
74
20.05
FCF yield (avg)%
19.53
18.58
18.45
20.80
21.17
23.27
20.51
19.74
20.24
22.80
29.94
20.51
20.37
12
10.18
FCF margin%
4.58
7.40
5.03
5.16
7.94
5.22
4.02
4.28
4.28
3.73
22.50
4.28
4.81
9
0.301
FCF / Net incomex
0.671
0.746
0.714
0.784
0.802
0.765
0.743
0.832
0.929
1.025
0.603
0.832
0.775
88
27.77
ROIC%
26.30
28.45
28.97
26.03
25.60
26.66
24.98
22.29
24.94
25.47
29.91
24.98
25.82
48
14.60
Return on equity%
28.85
27.23
28.44
30.17
28.28
27.77
25.42
25.94
25.07
24.51
28.13
25.42
27.50
28
23.88
Return on assets%
21.51
18.64
17.70
15.01
12.07
14.43
14.60
12.17
9.31
6.34
28.21
12.17
14.52
53
0.29
EPSILS
0.29
0.29
0.29
0.29
0.30
0.29
0.31
0.32
0.36
0.39
0.31
5.24%
2.75%
—
26.53
EPS growth%
22.84
20.46
18.15
20.59
21.35
18.56
17.69
19.54
19.94
17.89
11.00
18.56
19.74
20
0.36
Bookvalue per shILS
0.52
0.53
0.55
0.47
0.50
0.44
0.46
0.43
0.43
0.45
0.10
(2.11%)
(1.61%)
—
0.46
FCF per shareILS
0.34
0.33
0.31
0.32
0.34
0.36
0.42
0.48
0.55
0.58
0.19
10.83%
5.14%
—
0.23
Dividend per shILS
0.24
0.24
0.26
0.28
0.25
0.25
0.23
0.26
0.26
0.28
0.11
2.23%
1.31%
—
15.17
Div yield (avg)%
9.28
7.50
9.16
6.28
7.30
9.89
12.33
9.69
7.94
9.86
21.01
9.86
9.22
35
27.73
Payout ratio%
23.57
20.59
23.21
24.08
21.37
20.07
17.24
19.00
20.34
20.11
3.91
20.07
20.46
48
5.006
Shares (diluted)M
9.130
9.497
9.950
11.28
13.46
15.22
14.76
16.03
17.06
20.16
4.760
8.41%
10.03%
24
12.19
Buyback yield%
12.41
14.68
13.44
14.46
13.89
12.89
15.27
14.50
12.77
14.73
24.47
14.50
14.18
60
0.475
D/E ratiox
0.555
0.570
0.526
0.516
0.523
0.561
0.556
0.566
0.597
0.542
0.837
0.561
0.556
94
1.459
Enterprise valueILS M
1.861
1.818
1.731
1.580
1.625
1.480
1.340
1.419
1.491
1.312
2.145
(4.19%)
(4.56%)
68
6.563
LT debtILS M
4.781
4.895
5.635
5.367
5.431
5.595
5.944
5.942
5.984
6.406
5.583
3.36%
2.78%
56
Revenue
ILS 5.485M
6.69%
1.00×
Cost of revenue
ILS 3.412M
6.86%
1.02×
Operating expenses
ILS 0.653M
6.30%
0.96×
Cash and investments
18.46%
Property and equipment
15.33%