Brimag Digital Age 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
Period Ending	Feb '26 Feb 19, 2026	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
Market Capitalization	225	154	133	172	391	214
Market Cap Growth	26.36%	15.86%	-22.75%	-56.06%	83.11%	55.67%
Enterprise Value	439	346	379	456	512	343
Last Close Price	23.01	14.93	12.47	15.25	32.22	15.66
PE Ratio	6.36	5.28	-	6.64	6.66	5.48
PS Ratio	0.53	0.38	0.29	0.33	0.76	0.42
PB Ratio	0.84	0.59	0.57	0.71	1.61	0.96
P/TBV Ratio	0.86	0.61	0.60	0.74	1.69	1.01
P/FCF Ratio	27.73	4.18	1.73	-	14.87	2.52
P/OCF Ratio	23.70	4.02	1.70	-	14.08	2.49
EV/Sales Ratio	1.04	0.86	0.82	0.88	0.99	0.68
EV/EBITDA Ratio	6.15	10.60	79.11	11.12	6.29	5.05
EV/EBIT Ratio	8.53	11.36	125.65	19.62	7.69	6.59
EV/FCF Ratio	54.09	9.38	4.92	-	19.44	4.03
Debt / Equity Ratio	0.83	0.74	0.95	1.12	0.64	0.49
Debt / EBITDA Ratio	3.52	3.86	10.34	6.63	1.90	1.62
Debt / FCF Ratio	27.60	5.25	2.86	-	5.89	1.30
Net Debt / Equity Ratio	0.79	0.71	0.89	1.08	0.57	0.47
Net Debt / EBITDA Ratio	4.64	5.66	43.08	6.38	1.69	1.54
Net Debt / FCF Ratio	26.36	5.01	2.68	-9.92	5.24	1.23
Asset Turnover	0.74	0.74	0.80	0.91	1.06	1.08
Inventory Turnover	1.91	2.68	2.77	2.55	3.05	3.44
Quick Ratio	0.64	0.77	0.91	0.78	1.42	1.35
Current Ratio	1.33	1.37	1.38	1.45	2.40	1.95
Return on Equity (ROE)	13.51%	11.86%	0.01%	10.67%	25.19%	19.03%
Return on Assets (ROA)	4.79%	3.50%	0.33%	2.55%	8.51%	6.96%
Return on Invested Capital (ROIC)	7.39%	5.75%	0.10%	5.18%	15.38%	11.97%
Return on Capital Employed (ROCE)	13.40%	9.20%	0.90%	6.60%	18.10%	17.60%
Earnings Yield	15.54%	18.94%	-0.02%	15.05%	15.02%	18.25%
FCF Yield	3.61%	23.94%	57.92%	-15.33%	6.72%	39.73%
Dividend Yield	5.33%	8.21%	-	4.85%	9.22%	25.28%
Payout Ratio	33.87%	-	-	115.89%	68.04%	38.45%
Buyback Yield / Dilution	2.26%	1.64%	1.62%	-	-	-
Total Shareholder Return	7.53%	9.85%	1.62%	4.85%	9.22%	25.28%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.