Luzon Credit and Finance 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 11, 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	156	157	127	112	-	-
Market Cap Growth	-7.26%	24.12%	13.26%	-	-	-
Enterprise Value	20	125	87	93	-	-
Last Close Price	0.52	0.53	0.43	0.38	0.98	-
PE Ratio	5.61	920.09	12.53	-	-	-
PS Ratio	5.48	4.96	2.40	1.67	-	-
PB Ratio	1.22	6.45	5.28	8.40	-	-
P/TBV Ratio	1.22	6.45	5.28	8.40	-	-
P/FCF Ratio	-	-	7.33	-	-	-
P/OCF Ratio	-	-	7.33	-	-	-
EV/Sales Ratio	0.72	3.93	1.64	1.39	-	-
EV/EBITDA Ratio	-	-	6.91	-	-	-
EV/EBIT Ratio	-	-	7.11	-	-	-
EV/FCF Ratio	-	-	5.01	-	-	-
Debt / Equity Ratio	0.00	0.06	0.08	0.13	0.03	0.44
Debt / EBITDA Ratio	-	-	0.14	-	-	-
Debt / FCF Ratio	-	-	0.11	-	-	-
Net Debt / Equity Ratio	-1.06	-1.42	-1.64	-1.71	-0.86	-0.41
Net Debt / EBITDA Ratio	34.62	22.48	-3.14	0.90	4.32	3.36
Net Debt / FCF Ratio	22.83	7.77	-2.28	0.48	10.26	0.81
Asset Turnover	0.28	0.61	0.91	0.84	1.11	-
Quick Ratio	7.92	1.58	1.35	0.76	4.56	1.12
Current Ratio	7.93	1.96	1.63	1.24	5.00	1.43
Return on Equity (ROE)	10.92%	0.71%	54.19%	-38.61%	-147.61%	-
Return on Assets (ROA)	-2.61%	-2.21%	13.13%	-20.52%	-14.43%	-
Return on Invested Capital (ROIC)	-	-	-	-3653.79%	-199.39%	-40.10%
Return on Capital Employed (ROCE)	-3.30%	-7.50%	50.10%	-139.30%	-20.40%	-8.70%
Earnings Yield	5.04%	0.11%	7.98%	-16.06%	-	-
FCF Yield	-3.81%	-2.84%	13.63%	-42.42%	-	-
Buyback Yield / Dilution	75.44%	11.96%	-12.59%	41.07%	-208.90%	23.73%