TLV:ISRA 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	6,089	4,924	3,904	3,072	2,321	1,629
Market Cap Growth	19.98%	26.14%	27.07%	32.37%	42.45%	-49.84%
Enterprise Value	6,882	5,829	4,882	4,259	3,744	3,115
Last Close Price	2.34	1.76	1.28	0.94	0.67	0.38
PE Ratio	16.35	9.33	8.18	5.51	-	2.13
Forward PE	-	5.37	5.37	5.57	4.62	2.56
PS Ratio	4.30	3.14	2.84	2.11	2.35	1.48
PB Ratio	2.93	2.17	1.85	1.64	1.97	0.94
P/TBV Ratio	2.93	2.17	1.85	1.64	1.97	0.94
P/FCF Ratio	11.13	10.06	9.52	4.29	4.36	1.77
P/OCF Ratio	7.56	5.44	6.00	4.08	4.25	1.66
EV/Sales Ratio	4.86	3.72	3.55	2.92	3.78	2.82
EV/EBITDA Ratio	9.39	6.48	6.02	4.72	5.86	3.17
EV/EBIT Ratio	12.82	8.21	7.62	5.98	7.43	3.73
EV/FCF Ratio	12.58	11.91	11.91	5.95	7.03	3.38
Debt / Equity Ratio	0.77	0.57	0.68	0.76	1.37	1.15
Debt / EBITDA Ratio	2.18	1.45	1.76	1.58	2.53	2.02
Debt / FCF Ratio	2.92	2.66	3.49	1.99	3.04	2.16
Net Debt / Equity Ratio	0.38	0.49	0.51	0.58	1.21	0.70
Net Debt / EBITDA Ratio	1.08	1.23	1.34	1.21	2.22	1.23
Net Debt / FCF Ratio	1.45	2.26	2.65	1.53	2.66	1.31
Asset Turnover	0.30	0.33	0.30	0.34	0.24	0.25
Quick Ratio	1.53	0.74	0.97	1.02	0.61	0.94
Current Ratio	1.55	0.77	1.00	1.04	0.65	0.96
Return on Equity (ROE)	18.09%	23.98%	23.69%	34.79%	-9.83%	42.35%
Return on Assets (ROA)	7.09%	9.30%	8.86%	10.41%	7.69%	11.62%
Return on Invested Capital (ROIC)	14.04%	16.51%	15.81%	19.32%	-6.28%	27.47%
Return on Capital Employed (ROCE)	12.60%	17.30%	16.10%	19.30%	15.70%	23.50%
Earnings Yield	6.15%	10.71%	12.22%	18.15%	-6.04%	47.03%
FCF Yield	8.99%	9.94%	10.50%	23.30%	22.96%	56.50%
Dividend Yield	6.69%	8.75%	10.89%	8.63%	-	35.81%
Payout Ratio	97.36%	75.96%	65.30%	-	-	50.90%
Buyback Yield / Dilution	-0.09%	-0.11%	-0.34%	-0.43%	-	-
Total Shareholder Return	6.60%	8.64%	10.55%	8.20%	-	35.81%

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