TLV:DORL 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	2020 - 2017
Period Ending	Apr '26 Apr 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	2020 - 2017
Market Capitalization	14,844	7,310	2,270	1,537	1,479	1,979	Upgrade
Market Cap Growth	598.25%	222.09%	47.61%	3.93%	-25.24%	-9.60%	Upgrade
Enterprise Value	18,475	11,219	5,069	2,839	2,234	2,127	Upgrade
PE Ratio	-	-	113.39	-	1.36	-	Upgrade
PS Ratio	29.50	14.53	7.32	19.54	31.48	15.83	Upgrade
PB Ratio	7.50	3.69	1.13	0.76	0.75	2.78	Upgrade
EV/Sales Ratio	36.72	22.30	16.35	36.09	47.55	17.01	Upgrade
EV/EBITDA Ratio	-	-	-	-	-	952.85	Upgrade
Debt / Equity Ratio	2.40	2.40	1.75	1.04	0.53	1.16	Upgrade
Debt / EBITDA Ratio	593.63	593.63	-	-	-	370.40	Upgrade
Net Debt / Equity Ratio	1.84	1.84	1.51	0.76	0.25	0.12	Upgrade
Net Debt / EBITDA Ratio	-678.56	-678.56	-66.60	-27.72	-14.18	38.10	Upgrade
Net Debt / FCF Ratio	-5.13	-5.13	-3.49	-2.67	-1.13	-0.49	Upgrade
Quick Ratio	1.93	1.93	0.70	1.07	2.81	6.94	Upgrade
Current Ratio	1.99	1.99	0.76	1.12	2.90	7.49	Upgrade
Asset Turnover	0.08	0.08	0.06	0.02	0.02	0.11	Upgrade
Return on Equity (ROE)	-21.03%	-21.03%	-0.09%	-2.93%	-3.58%	-4.45%	Upgrade
Return on Assets (ROA)	-0.93%	-0.93%	-1.07%	-1.15%	-1.00%	-0.07%	Upgrade
Return on Capital Employed (ROCE)	-1.50%	-1.50%	-1.90%	-2.00%	-1.30%	-0.10%	Upgrade
Earnings Yield	-2.63%	-5.34%	0.88%	-2.68%	73.45%	-1.02%	Upgrade
FCF Yield	-4.78%	-9.72%	-38.36%	-37.15%	-29.62%	-8.68%	Upgrade
Buyback Yield / Dilution	-0.86%	-0.86%	-0.08%	-13.92%	-7.50%	-18.57%	Upgrade

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