TLV:MDIN 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	54	23	51	49	77	99
Market Cap Growth	10.59%	-54.33%	3.63%	-35.50%	-23.05%	103.77%
Enterprise Value	267	235	234	208	115	139
Last Close Price	1.59	0.68	1.49	2.12	3.91	6.10
PE Ratio	-	-	-	6.48	-	4.88
PS Ratio	0.87	0.38	0.61	0.54	1.10	1.81
PB Ratio	0.57	0.24	0.36	0.34	0.64	1.40
P/TBV Ratio	0.57	0.24	0.36	0.34	0.64	1.40
P/FCF Ratio	12.22	5.24	-	-	-	-
P/OCF Ratio	2.52	1.08	1.40	1.16	1.86	3.87
EV/Sales Ratio	4.29	3.77	2.78	2.26	1.65	2.54
EV/EBITDA Ratio	15.18	12.72	7.06	4.75	3.40	5.42
EV/EBIT Ratio	210.04	96.61	21.72	9.47	88.84	9.44
EV/FCF Ratio	59.99	52.77	-	-	-	-
Debt / Equity Ratio	2.77	2.77	1.49	1.30	0.92	0.70
Debt / EBITDA Ratio	14.13	14.13	6.38	4.28	3.24	1.94
Debt / FCF Ratio	59.53	59.53	-	-	-	-
Net Debt / Equity Ratio	2.23	2.23	1.43	1.21	0.87	0.61
Net Debt / EBITDA Ratio	11.51	11.51	6.22	3.98	3.07	1.70
Net Debt / FCF Ratio	47.77	47.77	-17.96	-2.55	-1.24	-0.90
Asset Turnover	0.17	0.17	0.22	0.27	0.32	0.62
Quick Ratio	1.73	1.73	0.32	0.31	0.18	0.49
Current Ratio	1.77	1.77	0.33	0.32	0.20	0.53
Return on Equity (ROE)	-28.21%	-28.21%	-23.81%	5.74%	-9.86%	37.05%
Return on Assets (ROA)	0.42%	0.42%	1.73%	4.08%	0.37%	10.43%
Return on Invested Capital (ROIC)	0.78%	0.79%	3.21%	7.25%	0.73%	14.79%
Return on Capital Employed (ROCE)	0.70%	0.70%	3.30%	7.60%	0.60%	13.40%
Earnings Yield	-57.36%	-133.67%	-67.31%	15.43%	-12.85%	20.51%
FCF Yield	8.18%	19.07%	-22.44%	-138.50%	-109.43%	-48.55%
Payout Ratio	-	-	-	1.51%	-	-
Buyback Yield / Dilution	-16.02%	-16.02%	-12.78%	-18.83%	18.54%	-134.11%