Blackedge 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	2019 - 2017
Period Ending	Mar '26 Mar 6, 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	2019 - 2017
Market Capitalization	632	416	240	255	212	-	Upgrade
Market Cap Growth	44.69%	73.65%	-6.09%	20.52%	-	-	Upgrade
PE Ratio	18.46	11.73	5.47	9.24	11.31	-	Upgrade
PS Ratio	10.09	6.01	2.53	3.18	6.73	-	Upgrade
PB Ratio	2.99	2.20	1.73	2.35	3.67	-	Upgrade
P/FCF Ratio	-	-	3.04	-	-	-	Upgrade
P/OCF Ratio	-	-	3.03	-	-	-	Upgrade
Debt / Equity Ratio	3.93	3.20	3.81	5.81	5.38	6.69	Upgrade
Debt / FCF Ratio	-	-	6.68	-	-	57.74	Upgrade
Net Debt / Equity Ratio	3.57	3.07	3.58	5.58	4.76	6.67	Upgrade
Net Debt / FCF Ratio	-5.61	-2.54	6.28	-2.53	-2.52	57.58	Upgrade
Quick Ratio	1.68	2.62	1.35	1.50	1.46	1.04	Upgrade
Current Ratio	1.68	2.62	1.35	1.50	1.47	1.04	Upgrade
Asset Turnover	0.07	0.09	0.13	0.14	0.13	0.12	Upgrade
Return on Equity (ROE)	18.02%	21.65%	35.53%	33.25%	52.83%	-17.05%	Upgrade
Return on Assets (ROA)	3.73%	4.68%	5.94%	4.75%	7.68%	-2.07%	Upgrade
Return on Invested Capital (ROIC)	2.54%	4.07%	5.79%	6.78%	3.95%	-0.81%	Upgrade
Earnings Yield	5.40%	8.53%	18.29%	10.82%	8.84%	-	Upgrade
FCF Yield	-21.28%	-55.11%	32.90%	-93.55%	-51.51%	-	Upgrade
Dividend Yield	-	-	-	2.48%	-	-	Upgrade
Payout Ratio	-	-	14.84%	-	-	-	Upgrade
Buyback Yield / Dilution	-5.22%	0.87%	12.59%	-14.71%	-60.83%	-	Upgrade
Total Shareholder Return	-5.22%	0.87%	12.59%	-12.23%	-60.83%	-	Upgrade

Source: S&P Capital IQ. Financial Services template. Financial Sources.