1.273
RevenueILS M
4.161
4.363
4.607
4.967
5.267
5.445
5.616
5.928
6.354
6.803
1.350
5.25%
5.80%
20
10.47
Revenue growth%
3.33
4.82
5.77
6.96
8.97
9.44
9.10
11.00
13.84
15.22
13.67
11.00
9.03
21
7.38
Gross margin%
22.33
19.48
22.06
21.93
23.23
24.83
23.55
21.72
18.87
17.25
5.85
21.72
22.00
67
19.29
Operating margin%
21.60
24.34
24.36
22.53
24.58
26.44
25.96
24.41
26.01
24.71
9.65
25.96
24.49
62
12.41
Net margin%
7.69
6.06
6.21
9.19
11.63
12.79
14.78
12.56
11.19
8.54
20.33
12.56
10.19
86
28.39
P/E ratio (avg)x
6.401
6.101
5.883
5.518
5.309
4.631
4.959
4.494
3.892
3.718
17.07
4.494
5.134
93
26.52
EV/EBITx
12.60
13.17
14.13
13.45
14.35
13.47
14.27
14.69
14.50
14.17
21.29
14.27
14.15
15
16.41
FCF yield (avg)%
32.59
31.83
33.50
32.67
31.17
29.62
31.26
30.79
32.63
32.18
18.00
31.26
32.01
67
23.42
FCF margin%
0.40
0.40
0.40
0.84
0.40
0.40
0.40
3.04
2.60
2.52
24.49
2.52
0.40
61
0.980
FCF / Net incomex
2.573
2.499
2.469
2.347
2.618
3.034
3.525
3.410
3.237
3.647
1.174
3.410
2.826
57
3.33
ROIC%
16.27
14.48
16.00
14.80
17.48
20.26
22.86
24.36
23.64
25.70
21.84
23.64
18.87
25
12.51
Return on equity%
22.40
19.65
21.88
21.16
18.78
16.44
16.09
13.11
13.41
15.64
26.47
15.64
17.61
91
7.27
Return on assets%
15.55
14.91
13.89
16.18
14.37
13.32
15.17
16.15
14.53
17.03
22.23
15.17
15.04
89
0.35
EPSILS
0.44
0.44
0.44
0.47
0.46
0.44
0.45
0.41
0.41
0.38
0.38
(3.64%)
(1.99%)
—
6.13
EPS growth%
5.55
7.42
6.82
8.11
9.47
6.56
6.27
9.26
6.52
5.49
27.43
6.52
6.69
64
0.91
Bookvalue per shILS
0.67
0.71
0.72
0.67
0.67
0.66
0.59
0.61
0.64
0.59
0.59
(2.39%)
(1.90%)
—
0.14
FCF per shareILS
0.80
0.83
0.86
0.78
0.83
0.87
0.83
0.81
0.84
0.88
0.85
1.28%
1.75%
—
0.31
Dividend per shILS
0.57
0.57
0.58
0.61
0.69
0.81
0.90
0.88
1.03
1.20
0.48
11.79%
9.27%
—
11.69
Div yield (avg)%
21.64
20.87
19.30
20.53
21.17
24.00
24.56
24.95
26.39
27.40
16.37
24.95
22.82
30
6.93
Payout ratio%
21.44
20.87
23.17
25.21
22.83
23.66
22.58
21.81
19.28
18.05
21.36
21.81
22.19
23
4.839
Shares (diluted)M
4.008
3.544
3.621
3.723
3.253
3.338
3.626
3.266
3.274
3.199
4.745
(0.34%)
(1.53%)
59
13.69
Buyback yield%
5.34
4.23
3.75
1.42
0.40
1.23
1.95
4.16
3.34
4.78
10.36
3.34
3.55
63
0.514
D/E ratiox
1.228
1.362
1.334
1.360
1.395
1.405
1.578
1.512
1.445
1.646
1.587
1.512
1.400
14
1.764
Enterprise valueILS M
5.015
4.866
5.381
5.369
6.192
7.127
6.980
7.176
7.734
8.120
1.935
5.57%
4.97%
50
3.243
LT debtILS M
6.959
7.264
7.687
7.837
8.621
8.940
9.250
8.828
8.793
8.315
1.490
(0.72%)
3.50%
30
Revenue
ILS 6.803M
5.80%
1.00×
Cost of revenue
ILS 3.547M
5.79%
1.00×
Operating expenses
ILS 1.180M
5.81%
1.00×
Property and equipment
13.76%