Hilan 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	Mar '26 Mar 30, 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	4,455	6,056	4,964	4,402	3,935	4,700
Market Cap Growth	-14.82%	22.01%	12.77%	11.86%	-16.28%	36.93%
Enterprise Value	4,308	6,037	5,121	4,554	4,107	4,699
Last Close Price	194.00	263.90	211.99	185.63	166.03	197.48
PE Ratio	17.31	23.17	20.14	20.36	22.68	31.09
PS Ratio	1.48	2.01	1.75	1.70	1.76	2.75
PB Ratio	3.48	4.73	4.30	4.35	4.65	7.77
P/TBV Ratio	10.88	14.80	22.40	18.23	63.74	25.98
P/FCF Ratio	12.30	16.73	13.52	14.69	17.03	18.25
P/OCF Ratio	11.74	15.96	11.74	12.38	16.06	17.52
EV/Sales Ratio	1.43	2.01	1.80	1.76	1.84	2.74
EV/EBITDA Ratio	9.00	14.47	13.69	11.52	12.06	16.96
EV/EBIT Ratio	11.86	16.47	15.52	15.77	17.11	22.90
EV/FCF Ratio	11.90	16.67	13.95	15.20	17.78	18.24
Debt / Equity Ratio	0.22	0.22	0.27	0.30	0.31	0.26
Debt / EBITDA Ratio	0.58	0.58	0.71	0.76	0.78	0.57
Debt / FCF Ratio	0.77	0.77	0.85	1.01	1.15	0.61
Net Debt / Equity Ratio	-0.13	-0.13	-0.03	0.00	0.09	-0.23
Net Debt / EBITDA Ratio	-0.39	-0.39	-0.08	0.00	0.23	-0.51
Net Debt / FCF Ratio	-0.45	-0.45	-0.09	0.00	0.34	-0.55
Asset Turnover	0.99	0.99	1.04	1.18	1.27	1.18
Inventory Turnover	1005.13	1005.13	707.76	809.19	-	-
Quick Ratio	1.01	1.01	0.74	1.08	0.96	1.09
Current Ratio	1.25	1.25	1.13	1.23	1.13	1.26
Return on Equity (ROE)	21.57%	21.57%	22.86%	23.38%	24.02%	27.16%
Return on Assets (ROA)	7.54%	7.54%	7.56%	8.24%	8.54%	8.84%
Return on Invested Capital (ROIC)	24.29%	25.08%	23.91%	23.13%	26.29%	32.66%
Return on Capital Employed (ROCE)	23.00%	23.00%	21.80%	21.80%	22.20%	28.20%
Earnings Yield	5.87%	4.32%	4.97%	4.91%	4.41%	3.22%
FCF Yield	8.13%	5.98%	7.40%	6.81%	5.87%	5.48%
Dividend Yield	2.67%	1.90%	1.65%	1.48%	1.35%	1.01%
Payout Ratio	43.90%	43.90%	27.91%	26.52%	13.21%	29.82%
Buyback Yield / Dilution	-0.05%	-0.05%	-0.11%	-0.46%	-1.12%	-0.07%
Total Shareholder Return	2.62%	1.84%	1.54%	1.03%	0.23%	0.94%

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