Lewinsky-Ofer 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	Jun '26 Jun 9, 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	130	153	71	58	130	208
Market Cap Growth	4.42%	116.39%	22.08%	-55.31%	-37.48%	151.48%
Enterprise Value	334	327	228	202	263	271
Last Close Price	3.92	4.66	2.75	2.44	5.77	9.25
PE Ratio	-	-	26.75	-	-	-
PS Ratio	5.22	4.21	2.55	4.99	2.36	2.61
PB Ratio	2.91	3.16	2.12	1.89	3.96	4.70
P/TBV Ratio	2.91	3.16	2.12	1.89	3.96	4.70
EV/Sales Ratio	13.41	8.98	8.22	17.36	4.78	3.42
EV/EBITDA Ratio	-	-	17.65	-	-	-
EV/EBIT Ratio	-	-	17.75	-	-	-
Debt / Equity Ratio	4.76	4.29	4.22	5.07	5.14	3.72
Debt / EBITDA Ratio	-	-	10.72	-	-	-
Net Debt / Equity Ratio	4.56	3.89	4.10	4.75	4.27	2.26
Net Debt / EBITDA Ratio	-37.12	-48.08	10.57	-15.44	-20.99	-41.57
Net Debt / FCF Ratio	-4.62	-4.29	-13.36	-9.28	-3.09	-4.19
Asset Turnover	0.11	0.16	0.14	0.06	0.24	0.38
Inventory Turnover	0.48	1.11	0.69	0.46	1.99	1.41
Quick Ratio	0.27	0.30	0.21	0.14	0.57	1.29
Current Ratio	0.73	0.54	0.92	0.85	1.11	2.51
Return on Equity (ROE)	-29.83%	-21.77%	8.27%	-40.98%	-30.48%	-19.46%
Return on Assets (ROA)	-1.47%	-1.08%	3.96%	-2.97%	-2.09%	-0.96%
Return on Invested Capital (ROIC)	-2.25%	-1.95%	7.25%	-5.74%	-4.78%	-2.50%
Return on Capital Employed (ROCE)	-5.50%	-3.80%	9.90%	-8.00%	-5.60%	-1.80%
Earnings Yield	-8.82%	-5.82%	3.74%	-22.41%	-9.03%	-3.48%
FCF Yield	-33.99%	-28.71%	-14.45%	-27.07%	-34.90%	-11.45%
Buyback Yield / Dilution	-20.86%	-16.00%	-7.81%	-4.71%	-5.83%	-4.26%