TLV:INTR 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	Feb '26 Feb 19, 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	154	137	119	151	142	113
Market Cap Growth	3.16%	15.37%	-21.48%	6.41%	25.45%	-33.87%
Enterprise Value	166	197	181	150	144	118
Last Close Price	75.01	66.49	57.15	72.28	67.04	52.57
PE Ratio	15.77	14.50	12.74	4.74	4.57	11.44
PS Ratio	8.08	7.20	6.23	7.62	8.03	6.70
PB Ratio	0.60	0.54	0.48	0.64	0.68	0.63
P/TBV Ratio	0.59	0.53	0.48	0.63	0.67	0.62
P/FCF Ratio	24.10	22.90	12.83	19.78	15.31	18.86
P/OCF Ratio	23.73	22.52	12.70	19.16	14.26	18.77
EV/Sales Ratio	8.68	10.36	9.51	7.58	8.12	6.97
EV/EBITDA Ratio	23.46	32.67	27.60	14.96	17.55	12.64
EV/EBIT Ratio	24.27	33.38	28.67	15.64	18.62	13.31
EV/FCF Ratio	25.88	32.91	19.60	19.67	15.49	19.63
Debt / Equity Ratio	0.06	0.07	0.27	0.04	0.03	0.06
Debt / EBITDA Ratio	2.43	2.75	9.89	1.00	0.73	1.22
Debt / FCF Ratio	2.41	2.84	7.17	1.31	0.65	1.90
Net Debt / Equity Ratio	0.06	0.07	0.26	0.03	0.01	0.03
Net Debt / EBITDA Ratio	2.32	2.73	9.58	0.79	0.34	0.50
Net Debt / FCF Ratio	2.25	2.75	6.80	1.04	0.30	0.78
Asset Turnover	-	0.05	0.06	0.07	0.07	0.12
Inventory Turnover	-	-	-	-	34.13	3.59
Quick Ratio	0.33	0.26	0.11	0.55	0.49	1.13
Current Ratio	0.33	0.27	0.96	0.60	0.54	1.15
Return on Equity (ROE)	-	3.77%	3.82%	14.40%	16.11%	8.18%
Return on Assets (ROA)	-	1.06%	1.18%	2.15%	1.97%	3.76%
Return on Invested Capital (ROIC)	1.87%	1.71%	1.95%	3.27%	3.01%	6.01%
Return on Capital Employed (ROCE)	1.90%	1.90%	2.10%	3.30%	3.10%	4.10%
Earnings Yield	6.22%	6.89%	7.85%	21.11%	21.89%	8.74%
FCF Yield	4.15%	4.37%	7.79%	5.05%	6.53%	5.30%
Dividend Yield	1.33%	0.75%	0.88%	1.38%	0.75%	1.90%
Payout Ratio	10.56%	10.75%	10.89%	6.36%	6.53%	-
Buyback Yield / Dilution	-	-	-	-	6.54%	-5.95%
Total Shareholder Return	1.33%	0.75%	0.88%	1.38%	7.29%	-4.05%

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