TLV:MSHR 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	166	241	249	241	417	230
Market Cap Growth	-32.98%	-3.45%	3.51%	-42.27%	81.53%	-18.29%
Enterprise Value	1,592	1,904	2,391	2,198	2,243	2,141
Last Close Price	4.77	6.91	7.16	7.01	12.06	6.73
PE Ratio	-	-	-	4.73	4.05	-
PS Ratio	0.46	0.52	0.53	0.51	0.92	0.53
PB Ratio	0.23	0.26	0.23	0.21	0.42	0.27
P/TBV Ratio	0.32	0.37	0.35	0.34	0.72	0.49
P/FCF Ratio	-	-	-	-	4.95	-
P/OCF Ratio	9.54	9.89	99.04	4.80	4.02	-
EV/Sales Ratio	4.41	4.07	5.09	4.68	4.93	4.94
EV/EBITDA Ratio	15.74	20.34	27.28	18.57	17.78	28.23
EV/EBIT Ratio	33.18	50.23	50.50	27.13	30.64	90.14
EV/FCF Ratio	-126.48	-	-	-	26.63	-
Debt / Equity Ratio	2.14	1.66	1.69	1.49	1.49	1.85
Debt / EBITDA Ratio	15.08	16.79	21.17	14.74	11.67	20.49
Debt / FCF Ratio	-	-	-	-	17.48	-
Net Debt / Equity Ratio	1.68	1.37	1.45	1.31	1.15	1.69
Net Debt / EBITDA Ratio	11.87	13.79	18.19	12.96	8.95	18.75
Net Debt / FCF Ratio	-97.19	-16.58	-7.03	-15.89	13.41	-38.83
Asset Turnover	0.14	0.15	0.14	0.16	0.16	0.15
Inventory Turnover	25.90	20.67	12.67	14.25	7.27	3.16
Quick Ratio	0.92	0.88	0.59	0.79	0.54	0.37
Current Ratio	1.01	1.62	0.79	1.19	0.75	1.21
Return on Equity (ROE)	-12.55%	-10.63%	-10.07%	4.46%	16.34%	-7.16%
Return on Assets (ROA)	1.18%	0.77%	0.91%	1.70%	1.65%	0.51%
Return on Invested Capital (ROIC)	2.50%	1.54%	1.75%	2.26%	3.25%	1.01%
Return on Capital Employed (ROCE)	2.30%	1.50%	1.70%	2.80%	3.50%	1.00%
Earnings Yield	-6.83%	-9.25%	-15.96%	21.15%	24.69%	-16.62%
FCF Yield	-7.58%	-32.34%	-91.05%	-40.10%	20.20%	-15.94%
Buyback Yield / Dilution	-	-	-0.02%	-0.55%	-1.21%	-13.81%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.