I.B.I. Investment House 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	7,955	4,195	2,203	1,170	892	1,243
Market Cap Growth	158.73%	90.46%	88.31%	31.18%	-28.26%	66.60%
Enterprise Value	7,977	4,285	2,179	1,047	697	807
Last Close Price	565.00	296.60	152.73	82.00	55.77	75.45
PE Ratio	46.50	24.03	12.37	7.48	9.82	8.90
PS Ratio	5.30	2.79	2.09	1.45	1.36	2.13
PB Ratio	6.96	3.67	2.01	1.60	1.30	2.05
P/TBV Ratio	17.72	9.34	4.63	2.01	1.60	2.55
P/FCF Ratio	37.78	19.92	9.35	4.82	17.73	6.85
P/OCF Ratio	34.91	18.41	8.84	4.34	14.59	6.59
EV/Sales Ratio	5.31	2.85	2.07	1.30	1.06	1.38
EV/EBITDA Ratio	17.28	9.71	6.52	3.57	3.27	3.49
EV/EBIT Ratio	19.93	10.70	7.20	3.98	3.67	3.82
EV/FCF Ratio	37.88	20.35	9.25	4.32	13.86	4.45
Debt / Equity Ratio	0.25	0.35	0.25	0.38	0.20	0.23
Debt / EBITDA Ratio	0.53	0.87	0.77	0.94	0.64	0.61
Debt / FCF Ratio	0.88	1.91	1.14	1.14	2.70	0.78
Net Debt / Equity Ratio	-0.28	-0.18	-0.23	-0.24	-0.39	-0.67
Net Debt / EBITDA Ratio	-0.62	-0.46	-0.75	-0.60	-1.26	-1.75
Net Debt / FCF Ratio	-1.00	-0.96	-1.06	-0.73	-5.35	-2.23
Asset Turnover	0.80	0.75	0.68	0.69	0.59	0.54
Quick Ratio	1.51	1.52	1.87	2.16	2.08	1.75
Current Ratio	1.57	1.62	2.04	2.36	2.17	1.81
Return on Equity (ROE)	30.33%	22.80%	23.95%	26.73%	19.37%	27.52%
Return on Assets (ROA)	15.37%	12.45%	12.14%	13.97%	10.73%	12.29%
Return on Invested Capital (ROIC)	40.32%	31.16%	31.86%	38.69%	41.75%	79.64%
Return on Capital Employed (ROCE)	34.40%	27.60%	22.40%	28.50%	25.40%	30.10%
Earnings Yield	2.19%	4.16%	8.09%	13.38%	10.18%	11.23%
FCF Yield	2.65%	5.02%	10.70%	20.75%	5.64%	14.61%
Dividend Yield	2.03%	-	7.50%	7.51%	11.12%	7.25%
Payout Ratio	91.64%	91.64%	45.47%	75.42%	41.76%	54.81%
Buyback Yield / Dilution	-2.44%	-2.44%	-7.67%	-0.04%	-2.81%	-0.01%
Total Shareholder Return	-0.41%	-2.44%	-0.17%	7.47%	8.31%	7.24%