Equital 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	May '26 May 29, 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	4,087	5,897	5,326	4,018	3,804	4,327
Market Cap Growth	-23.21%	10.71%	32.55%	5.63%	-12.09%	42.00%
Enterprise Value	16,517	18,326	18,185	17,275	16,848	16,613
Last Close Price	112.50	162.30	146.60	110.60	104.70	119.10
PE Ratio	5.95	9.85	11.24	15.31	7.90	4.93
PS Ratio	1.19	1.71	1.49	1.30	1.37	1.97
PB Ratio	0.31	0.45	0.42	0.32	0.32	0.41
P/TBV Ratio	0.65	0.94	0.93	0.75	0.75	0.96
P/FCF Ratio	3.03	4.37	3.94	3.53	3.25	3.45
P/OCF Ratio	2.73	3.94	2.97	2.86	3.12	3.29
EV/Sales Ratio	4.80	5.32	5.07	5.59	6.08	7.58
EV/EBITDA Ratio	9.50	10.90	8.95	10.11	9.92	11.21
EV/EBIT Ratio	11.00	12.69	10.09	11.68	11.24	12.44
EV/FCF Ratio	12.24	13.58	13.47	15.19	14.37	13.25
Debt / Equity Ratio	0.68	0.68	0.66	0.65	0.72	0.78
Debt / EBITDA Ratio	5.31	5.31	4.10	4.75	5.07	5.50
Debt / FCF Ratio	6.62	6.62	6.17	7.14	7.35	6.50
Net Debt / Equity Ratio	0.42	0.42	0.47	0.46	0.51	0.60
Net Debt / EBITDA Ratio	3.31	3.31	2.92	3.41	3.63	4.27
Net Debt / FCF Ratio	4.12	4.12	4.39	5.12	5.26	5.05
Asset Turnover	0.14	0.14	0.14	0.13	0.12	0.10
Inventory Turnover	2.25	2.25	2.13	1.30	0.77	0.71
Quick Ratio	1.87	1.87	1.30	1.38	1.13	0.90
Current Ratio	2.15	2.15	1.63	1.70	1.47	1.23
Return on Equity (ROE)	10.27%	10.27%	9.51%	6.70%	11.64%	15.14%
Return on Assets (ROA)	3.54%	3.54%	4.54%	3.78%	4.04%	3.86%
Return on Invested Capital (ROIC)	6.38%	6.37%	7.63%	6.04%	6.93%	4.98%
Return on Capital Employed (ROCE)	6.10%	6.10%	8.00%	6.60%	7.00%	6.80%
Earnings Yield	14.65%	10.16%	8.90%	6.53%	12.65%	20.28%
FCF Yield	33.01%	22.88%	25.36%	28.31%	30.81%	28.99%
Buyback Yield / Dilution	-0.29%	-0.01%	-	-2.81%	-2.37%	-