Cellcom Israel 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 2, 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	5,667	6,301	3,440	2,470	3,017	2,855
Market Cap Growth	41.91%	83.16%	39.27%	-18.13%	5.68%	10.72%
Enterprise Value	7,389	8,346	5,855	5,042	5,799	5,620
Last Close Price	33.71	36.19	19.39	13.97	17.26	16.35
PE Ratio	10.18	11.17	19.89	18.43	19.22	105.74
Forward PE	20.41	18.17	18.70	15.83	20.18	127.13
PS Ratio	1.34	1.49	0.77	0.56	0.70	0.70
PB Ratio	2.00	2.22	1.40	1.09	1.43	1.49
P/TBV Ratio	7.55	8.39	10.00	20.93	-	-
P/FCF Ratio	7.02	7.81	4.62	3.31	4.07	4.16
P/OCF Ratio	4.67	5.19	2.88	2.11	2.80	2.71
PEG Ratio	-	0.65	0.65	0.65	0.65	0.65
EV/Sales Ratio	1.74	1.97	1.32	1.15	1.35	1.37
EV/EBITDA Ratio	6.48	9.00	6.64	4.10	7.05	5.11
EV/EBIT Ratio	18.61	21.08	15.29	14.28	17.63	27.55
EV/FCF Ratio	9.16	10.34	7.87	6.76	7.83	8.19
Debt / Equity Ratio	0.78	0.78	1.09	1.32	1.72	1.78
Debt / EBITDA Ratio	1.94	1.94	2.39	2.43	3.49	3.11
Debt / FCF Ratio	2.74	2.74	3.58	4.01	4.87	4.98
Net Debt / Equity Ratio	0.61	0.61	0.92	1.10	1.28	1.43
Net Debt / EBITDA Ratio	1.86	1.86	2.57	2.03	3.27	2.50
Net Debt / FCF Ratio	2.13	2.13	3.04	3.34	3.64	4.01
Asset Turnover	0.66	0.66	0.68	0.65	0.63	0.60
Inventory Turnover	21.99	21.99	22.99	26.51	29.60	36.81
Quick Ratio	0.69	0.69	0.62	0.72	0.94	0.94
Current Ratio	0.84	0.84	0.75	0.83	1.05	1.05
Return on Equity (ROE)	21.34%	21.34%	7.34%	6.14%	7.80%	1.42%
Return on Assets (ROA)	3.82%	3.82%	3.65%	3.24%	3.03%	1.86%
Return on Invested Capital (ROIC)	6.75%	6.75%	6.00%	5.21%	5.40%	3.02%
Return on Capital Employed (ROCE)	8.80%	8.80%	8.70%	7.60%	6.50%	4.20%
Earnings Yield	9.95%	8.95%	5.03%	5.42%	5.20%	0.95%
FCF Yield	14.24%	12.81%	21.63%	30.20%	24.56%	24.03%
Dividend Yield	7.06%	6.58%	-	-	-	-
Payout Ratio	35.46%	35.46%	-	-	-	-
Buyback Yield / Dilution	-2.52%	-2.52%	-0.31%	0.26%	-1.54%	-6.45%
Total Shareholder Return	4.54%	4.06%	-0.31%	0.26%	-1.54%	-6.45%

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