Grace Breeding 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	74	74	66	41	36	-
Market Cap Growth	68.81%	11.85%	61.21%	14.17%	-	-
Enterprise Value	71	72	64	38	24	-
Last Close Price	17.59	17.92	16.40	11.60	10.16	-
PS Ratio	-	-	974.78	328.93	172.31	-
PB Ratio	-362.25	-365.22	185.15	82.56	6.15	-
P/TBV Ratio	51.17	51.59	39.39	27.09	5.61	-
EV/Sales Ratio	-	-	937.37	307.83	115.90	-
Debt / Equity Ratio	-	-	-	1.04	0.10	-0.74
Net Debt / Equity Ratio	2.34	2.34	-2.44	-2.40	-0.53	-0.66
Net Debt / EBITDA Ratio	0.19	0.19	0.32	0.13	0.30	-2.41
Net Debt / FCF Ratio	0.27	0.27	0.30	0.15	0.38	-5.09
Asset Turnover	-	-	0.04	0.02	0.04	0.09
Inventory Turnover	-	-	-	-	2.89	0.46
Quick Ratio	0.92	0.92	1.84	1.12	1.82	0.07
Current Ratio	1.33	1.33	2.34	1.45	3.70	0.16
Return on Equity (ROE)	-3286.45%	-3286.45%	-648.83%	-290.06%	-	-
Return on Assets (ROA)	-160.70%	-160.70%	-94.21%	-104.36%	-130.20%	-122.93%
Return on Capital Employed (ROCE)	-1355.50%	-1355.50%	-408.30%	-1062.70%	-172.10%	31.70%
Earnings Yield	-3.04%	-3.01%	-3.73%	-19.75%	-30.71%	-
FCF Yield	-	-2.41%	-4.36%	-19.35%	-22.92%	-
Buyback Yield / Dilution	-8.84%	-4.13%	-9.41%	-8.10%	-112.83%	-0.51%

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