Dorsel 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 - 2015
Period Ending	Apr '26 Apr 27, 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 - 2015
Market Capitalization	519	325	266	289	369	268	Upgrade
Market Cap Growth	40.26%	22.05%	-8.03%	-21.54%	37.66%	-14.91%	Upgrade
Enterprise Value	1,002	847	792	799	732	543	Upgrade
Last Close Price	23.03	13.40	10.66	11.32	13.51	9.43	Upgrade
PE Ratio	7.97	4.12	6.30	3.00	6.79	10.21	Upgrade
PS Ratio	4.58	2.88	2.75	2.93	5.80	4.63	Upgrade
PB Ratio	0.91	0.59	0.54	0.65	1.00	0.81	Upgrade
P/OCF Ratio	14.76	10.01	8.00	22.01	11.27	9.78	Upgrade
EV/Sales Ratio	8.84	7.51	8.20	8.10	11.52	9.40	Upgrade
EV/EBITDA Ratio	12.77	9.35	10.69	10.04	16.13	13.59	Upgrade
EV/EBIT Ratio	12.86	9.41	10.76	10.05	16.15	13.61	Upgrade
Debt / Equity Ratio	0.93	1.03	1.11	1.40	1.39	1.07	Upgrade
Debt / EBITDA Ratio	5.85	6.21	7.38	7.75	11.30	8.80	Upgrade
Net Debt / Equity Ratio	0.84	0.90	1.04	1.21	1.11	0.82	Upgrade
Net Debt / EBITDA Ratio	5.27	5.45	6.89	6.73	9.01	6.78	Upgrade
Asset Turnover	0.09	0.10	0.08	0.09	0.07	0.08	Upgrade
Quick Ratio	0.31	0.46	0.47	0.77	1.47	1.45	Upgrade
Current Ratio	0.35	0.49	0.56	0.99	1.49	1.46	Upgrade
Return on Equity (ROE)	11.84%	15.12%	8.99%	23.84%	15.56%	8.22%	Upgrade
Return on Assets (ROA)	4.58%	4.72%	3.96%	4.65%	3.32%	3.45%	Upgrade
Return on Invested Capital (ROIC)	6.39%	6.54%	5.56%	6.74%	4.54%	4.86%	Upgrade
Earnings Yield	12.57%	24.27%	15.88%	33.39%	14.72%	9.79%	Upgrade
Dividend Yield	2.70%	3.31%	5.83%	-	4.27%	2.35%	Upgrade
Payout Ratio	26.04%	20.31%	14.21%	22.79%	23.96%	19.07%	Upgrade
Total Shareholder Return	2.70%	3.31%	5.83%	-	4.27%	2.35%	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.