TLV:MGDL 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	20,217	16,356	7,227	4,321	4,226	5,408
Market Cap Growth	173.07%	126.33%	67.24%	2.24%	-21.85%	38.68%
Enterprise Value	3,643	-4,532	-6,735	-6,404	-5,997	-5,940
PE Ratio	10.69	8.93	5.09	7.36	5.63	3.90
PS Ratio	1.61	1.33	0.65	0.15	0.69	0.15
PB Ratio	1.97	1.64	0.89	0.50	0.52	0.63
P/FCF Ratio	4.51	2.96	2.16	1.80	-	0.76
P/OCF Ratio	4.44	2.92	2.14	1.77	-	0.76
Debt / Equity Ratio	0.80	0.83	0.93	0.80	1.00	0.80
Debt / EBITDA Ratio	2.48	2.56	2.92	6.06	6.43	2.72
Debt / FCF Ratio	1.85	1.49	2.28	2.87	-	0.96
Net Debt / Equity Ratio	-1.61	-2.07	-1.91	-1.47	-1.31	-1.59
Net Debt / EBITDA Ratio	-5.03	-6.50	-6.11	-11.38	-8.46	-5.45
Net Debt / FCF Ratio	-3.70	-3.74	-4.68	-5.24	3.69	-1.93
Quick Ratio	11.18	24.29	24.22	24.00	13.34	23.30
Current Ratio	11.69	25.23	25.17	24.91	13.77	23.96
Asset Turnover	0.05	0.05	0.05	0.14	0.03	0.19
Return on Equity (ROE)	20.34%	20.23%	16.95%	7.05%	9.03%	18.00%
Return on Assets (ROA)	0.86%	0.82%	0.73%	0.33%	0.34%	0.75%
Return on Invested Capital (ROIC)	11.36%	11.91%	10.16%	4.53%	4.58%	10.69%
Earnings Yield	9.40%	11.20%	19.64%	13.59%	17.77%	25.66%
FCF Yield	22.15%	33.76%	46.20%	55.66%	-68.33%	131.00%
Dividend Yield	-	-	0.44%	1.17%	0.77%	0.80%
Payout Ratio	-	-	3.88%	9.71%	-	3.39%
Buyback Yield / Dilution	1.76%	-0.68%	-0.06%	-	-	-
Total Shareholder Return	1.76%	-0.68%	0.38%	1.17%	0.77%	0.80%