Israel Discount Bank 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	Dec '25 Dec 3, 2025	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	43,435	30,725	22,699	22,860	24,375	14,387	Upgrade
Market Cap Growth	50.89%	35.36%	-0.70%	-6.21%	69.42%	-22.80%	Upgrade
Last Close Price	35.51	23.88	16.80	16.18	17.88	10.49	Upgrade
PE Ratio	10.94	7.18	5.42	6.54	8.79	14.76	Upgrade
PS Ratio	2.77	2.01	1.56	1.82	2.18	1.76	Upgrade
PB Ratio	1.24	0.93	0.78	0.90	1.10	0.73	Upgrade
P/FCF Ratio	5.08	9.05	27.72	-	7.00	2.31	Upgrade
P/OCF Ratio	4.64	7.26	11.28	-	5.47	2.04	Upgrade
Debt / Equity Ratio	1.42	1.35	1.36	1.05	1.00	0.94	Upgrade
Debt / FCF Ratio	5.84	13.11	48.61	-	6.37	2.98	Upgrade
Return on Equity (ROE)	13.49%	13.96%	15.64%	14.87%	13.52%	5.17%	Upgrade
Return on Assets (ROA)	1.01%	1.05%	1.11%	1.00%	0.90%	0.36%	Upgrade
Earnings Yield	9.98%	13.93%	18.47%	15.29%	11.38%	6.78%	Upgrade
FCF Yield	19.69%	11.06%	3.61%	-8.79%	14.28%	43.21%	Upgrade
Dividend Yield	2.93%	4.35%	5.02%	3.49%	1.20%	-	Upgrade
Payout Ratio	41.92%	26.93%	24.98%	17.65%	5.19%	5.03%	Upgrade
Buyback Yield / Dilution	-9.95%	-10.23%	-1.44%	-4.76%	-	-	Upgrade
Total Shareholder Return	-7.02%	-5.88%	3.58%	-1.27%	1.20%	-	Upgrade

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