Opal Balance Investments 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 24, 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	308	375	239	148	198	296
Market Cap Growth	11.33%	56.53%	61.42%	-25.13%	-32.98%	-10.94%
PE Ratio	7.28	9.28	7.76	5.62	6.83	10.97
PS Ratio	3.51	4.46	3.46	2.30	2.97	4.89
PB Ratio	1.28	1.55	1.09	0.71	1.01	1.63
P/FCF Ratio	-	-	19.63	11.31	103.62	22.41
P/OCF Ratio	-	-	16.78	11.08	67.92	19.70
Debt / Equity Ratio	1.49	1.45	0.92	0.74	1.55	1.64
Debt / FCF Ratio	-	-	16.58	11.91	158.54	22.58
Net Debt / Equity Ratio	1.45	1.40	0.87	0.67	1.47	1.49
Net Debt / FCF Ratio	-6.75	-8.03	15.77	10.78	150.82	20.52
Quick Ratio	1.62	1.66	1.73	1.74	1.37	1.38
Current Ratio	1.63	1.67	1.74	1.75	1.37	1.39
Asset Turnover	0.16	0.16	0.17	0.15	0.14	0.15
Return on Equity (ROE)	18.16%	17.49%	14.32%	12.99%	15.37%	15.44%
Return on Assets (ROA)	7.76%	7.75%	7.64%	6.01%	5.84%	6.53%
Return on Invested Capital (ROIC)	7.36%	8.32%	8.12%	6.39%	5.90%	6.56%
Earnings Yield	13.73%	10.78%	12.89%	17.78%	14.63%	9.12%
FCF Yield	-16.80%	-11.25%	5.09%	8.84%	0.97%	4.46%
Dividend Yield	6.46%	5.55%	9.68%	11.01%	9.46%	6.33%
Payout Ratio	46.99%	61.27%	50.99%	43.98%	51.57%	48.23%
Buyback Yield / Dilution	-0.12%	-	-	-0.00%	-	-2.55%
Total Shareholder Return	6.44%	5.55%	9.68%	11.01%	9.46%	3.78%