Blackedge Ratios and Metrics

Market cap in millions ILS. Fiscal year is January - December.

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2017 - 2019
Period Ending	Dec '25 Dec 24, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2017 - 2019
Market Capitalization	468	416	240	255	212	-	Upgrade
Market Cap Growth	22.88%	73.65%	-6.09%	20.52%	-	-	Upgrade
PE Ratio	13.64	11.73	5.47	9.24	11.31	-	Upgrade
PS Ratio	7.47	6.01	2.53	3.18	6.73	-	Upgrade
PB Ratio	2.21	2.20	1.73	2.35	3.67	-	Upgrade
P/FCF Ratio	-	-	3.04	-	-	-	Upgrade
P/OCF Ratio	-	-	3.03	-	-	-	Upgrade
Debt / Equity Ratio	3.93	3.20	3.81	5.81	5.38	6.69	Upgrade
Debt / FCF Ratio	-	-	6.68	-	-	57.74	Upgrade
Quick Ratio	1.68	2.62	1.35	1.50	1.46	1.04	Upgrade
Current Ratio	1.68	2.62	1.35	1.50	1.47	1.04	Upgrade
Asset Turnover	0.07	0.09	0.13	0.14	0.13	0.12	Upgrade
Return on Equity (ROE)	18.02%	21.65%	35.53%	33.25%	52.83%	-17.05%	Upgrade
Return on Assets (ROA)	3.73%	4.68%	5.94%	4.75%	7.68%	-2.07%	Upgrade
Earnings Yield	7.30%	8.53%	18.29%	10.82%	8.84%	-	Upgrade
FCF Yield	-28.75%	-55.11%	32.90%	-93.55%	-51.51%	-	Upgrade
Dividend Yield	-	-	-	2.48%	-	-	Upgrade
Payout Ratio	-	-	14.84%	-	-	-	Upgrade
Buyback Yield / Dilution	-5.22%	0.87%	12.59%	-14.71%	-60.83%	-	Upgrade
Total Shareholder Return	-5.22%	0.87%	12.59%	-12.23%	-60.83%	-	Upgrade

Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.