Sella Capital Real Estate 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	2,214	2,822	2,126	1,876	1,793	2,276
Market Cap Growth	7.27%	32.75%	13.28%	4.64%	-21.21%	61.06%
Enterprise Value	5,630	6,018	5,459	4,743	4,648	4,314
Last Close Price	9.11	11.46	8.76	7.29	6.53	8.32
PE Ratio	9.46	9.40	9.98	10.42	6.74	6.38
PS Ratio	5.53	7.11	5.73	5.31	5.69	8.73
PB Ratio	0.80	1.02	0.88	0.81	0.80	1.10
P/OCF Ratio	9.10	11.70	8.63	7.86	7.90	12.66
EV/Sales Ratio	14.08	15.16	14.72	13.41	14.74	16.55
EV/EBITDA Ratio	17.84	19.06	18.47	-	-	-
EV/EBIT Ratio	17.91	19.17	18.54	16.82	18.28	21.18
Debt / Equity Ratio	1.36	1.21	1.39	1.29	1.29	1.13
Debt / EBITDA Ratio	11.92	10.62	11.40	-	-	-
Net Debt / Equity Ratio	1.24	1.14	1.37	1.23	1.28	0.93
Net Debt / EBITDA Ratio	10.82	9.97	11.20	-	-	-
Asset Turnover	-	0.07	0.07	0.07	0.07	0.07
Quick Ratio	0.47	0.31	0.10	0.34	0.08	1.24
Current Ratio	0.47	0.31	0.10	0.34	0.08	1.24
Return on Equity (ROE)	9.60%	11.56%	9.00%	7.93%	12.39%	19.24%
Return on Assets (ROA)	-	3.25%	3.27%	3.35%	3.31%	3.18%
Earnings Yield	11.25%	10.63%	10.02%	9.59%	14.83%	15.67%
Dividend Yield	6.24%	4.97%	6.39%	7.54%	7.96%	5.94%
Payout Ratio	40.07%	43.67%	58.10%	65.79%	41.99%	28.51%
Buyback Yield / Dilution	-14.01%	-10.57%	-2.17%	-0.29%	-4.83%	-6.96%
Total Shareholder Return	-7.77%	-5.60%	4.22%	7.25%	3.13%	-1.02%