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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 24, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	244	222	154	133	172	391
Market Cap Growth	38.84%	44.12%	15.86%	-22.75%	-56.06%	83.11%
Enterprise Value	430	436	346	379	456	512
Last Close Price	24.95	21.42	14.10	11.78	14.40	30.44
PE Ratio	8.88	8.07	5.28	-	6.64	6.66
PS Ratio	0.57	0.52	0.38	0.29	0.33	0.76
PB Ratio	0.89	0.80	0.59	0.57	0.71	1.61
P/TBV Ratio	0.91	0.83	0.61	0.60	0.74	1.69
P/FCF Ratio	14.26	12.95	4.18	1.73	-	14.87
P/OCF Ratio	13.48	12.25	4.02	1.70	-	14.08
EV/Sales Ratio	1.00	1.01	0.86	0.82	0.88	0.99
EV/EBITDA Ratio	6.22	9.01	10.60	17.27	11.12	6.29
EV/EBIT Ratio	8.78	9.41	11.36	125.65	19.62	7.69
EV/FCF Ratio	25.09	25.45	9.38	4.92	-	19.44
Debt / Equity Ratio	0.70	0.70	0.74	0.95	1.12	0.64
Debt / EBITDA Ratio	2.92	2.92	3.86	10.04	6.63	1.90
Debt / FCF Ratio	11.32	11.32	5.25	2.86	-	5.89
Net Debt / Equity Ratio	0.67	0.67	0.71	0.89	1.08	0.57
Net Debt / EBITDA Ratio	3.84	3.84	5.66	9.40	6.38	1.69
Net Debt / FCF Ratio	10.84	10.84	5.01	2.68	-9.92	5.24
Asset Turnover	0.76	0.76	0.74	0.80	0.91	1.06
Inventory Turnover	1.99	1.99	2.64	2.77	2.55	3.05
Quick Ratio	0.65	0.65	0.77	0.91	0.78	1.42
Current Ratio	1.37	1.37	1.39	1.38	1.45	2.40
Return on Equity (ROE)	10.25%	10.25%	11.86%	0.01%	10.67%	25.19%
Return on Assets (ROA)	5.13%	5.13%	3.50%	0.33%	2.55%	8.51%
Return on Invested Capital (ROIC)	7.67%	8.00%	5.75%	0.10%	5.18%	15.38%
Return on Capital Employed (ROCE)	14.20%	14.20%	9.20%	0.90%	6.60%	18.10%
Earnings Yield	11.26%	12.40%	18.94%	-0.02%	15.05%	15.02%
FCF Yield	7.01%	7.72%	23.94%	57.92%	-15.33%	6.72%
Dividend Yield	5.53%	6.44%	8.69%	-	5.14%	9.76%
Payout Ratio	43.63%	43.63%	-	-	115.89%	68.04%
Buyback Yield / Dilution	-	-	1.64%	1.62%	-	-
Total Shareholder Return	5.52%	6.44%	10.33%	1.62%	5.14%	9.76%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.