TLV:EMDV 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	Jan '26 Jan 29, 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	809	740	644	632	566	541
Market Cap Growth	3.30%	15.00%	1.86%	11.67%	4.66%	45.70%
Enterprise Value	1,978	2,008	2,096	2,027	1,675	1,669
Last Close Price	28.88	25.84	21.94	20.90	18.45	17.37
PE Ratio	22.66	12.52	12.16	10.36	21.59	10.40
PS Ratio	0.38	0.36	0.32	0.31	0.33	0.34
PB Ratio	0.72	0.67	0.62	0.63	0.61	0.60
P/TBV Ratio	1.38	1.29	1.23	1.15	1.17	1.15
P/FCF Ratio	4.11	4.56	3.81	9.44	-	3.38
P/OCF Ratio	3.44	3.80	2.50	3.77	414.68	2.56
EV/Sales Ratio	0.94	0.97	1.02	1.00	0.98	1.04
EV/EBITDA Ratio	6.73	8.09	9.30	8.32	7.97	8.42
EV/EBIT Ratio	12.79	11.79	14.01	11.51	11.59	12.64
EV/FCF Ratio	10.05	12.36	12.39	30.28	-	10.44
Debt / Equity Ratio	0.80	0.92	1.09	1.11	1.17	1.01
Debt / EBITDA Ratio	3.05	3.23	3.92	3.69	4.04	3.55
Debt / FCF Ratio	4.52	6.21	6.65	16.65	-	5.72
Asset Turnover	0.82	0.80	0.79	0.81	0.73	0.69
Inventory Turnover	4.59	4.76	4.74	4.60	4.65	4.79
Quick Ratio	1.15	1.13	1.15	1.08	1.21	1.10
Current Ratio	1.65	1.66	1.62	1.59	1.75	1.52
Return on Equity (ROE)	6.42%	8.19%	4.06%	13.58%	9.40%	9.20%
Return on Assets (ROA)	3.72%	4.12%	3.62%	4.41%	3.84%	3.58%
Return on Invested Capital (ROIC)	5.60%	5.83%	4.41%	7.25%	5.58%	5.39%
Return on Capital Employed (ROCE)	8.60%	9.30%	8.00%	9.70%	8.10%	8.00%
Earnings Yield	4.83%	7.99%	8.23%	9.66%	4.63%	9.62%
FCF Yield	24.32%	21.95%	26.27%	10.59%	-11.32%	29.57%
Dividend Yield	2.19%	2.45%	2.59%	3.13%	1.53%	3.70%
Payout Ratio	45.28%	26.89%	34.55%	12.94%	39.28%	14.81%
Buyback Yield / Dilution	-0.01%	-	-	-	-	0.00%
Total Shareholder Return	2.18%	2.45%	2.59%	3.13%	1.53%	3.70%

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