I.B.I. Investment House 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	3,958	2,203	1,170	892	1,243	746	Upgrade
Market Cap Growth	114.15%	88.31%	31.18%	-28.26%	66.60%	48.29%	Upgrade
Enterprise Value	4,048	2,179	1,047	697	807	529	Upgrade
Last Close Price	289.90	155.81	83.65	56.90	76.97	42.56	Upgrade
PE Ratio	29.31	12.37	7.48	9.82	8.90	9.11	Upgrade
PS Ratio	2.89	2.09	1.45	1.36	2.13	1.64	Upgrade
PB Ratio	3.55	2.01	1.60	1.30	2.05	1.36	Upgrade
P/TBV Ratio	9.94	4.63	2.01	1.60	2.55	1.67	Upgrade
P/FCF Ratio	18.64	9.35	4.82	17.73	6.85	10.86	Upgrade
P/OCF Ratio	17.14	8.84	4.34	14.59	6.59	9.41	Upgrade
EV/Sales Ratio	2.96	2.07	1.30	1.06	1.38	1.16	Upgrade
EV/EBITDA Ratio	10.28	6.52	3.73	3.27	3.49	3.35	Upgrade
EV/EBIT Ratio	12.03	7.20	3.98	3.67	3.82	3.72	Upgrade
EV/FCF Ratio	19.07	9.25	4.32	13.86	4.45	7.71	Upgrade
Debt / Equity Ratio	0.42	0.25	0.38	0.20	0.23	0.35	Upgrade
Debt / EBITDA Ratio	1.19	0.77	0.95	0.64	0.61	1.17	Upgrade
Debt / FCF Ratio	2.21	1.14	1.14	2.70	0.78	2.81	Upgrade
Asset Turnover	0.75	0.68	0.69	0.59	0.54	0.50	Upgrade
Quick Ratio	1.68	1.87	2.16	2.08	1.75	2.00	Upgrade
Current Ratio	1.78	2.04	2.36	2.17	1.81	2.06	Upgrade
Return on Equity (ROE)	21.04%	23.95%	26.73%	19.37%	27.52%	18.11%	Upgrade
Return on Assets (ROA)	11.57%	12.14%	13.97%	10.73%	12.29%	9.79%	Upgrade
Return on Capital (ROIC)	14.88%	15.95%	17.99%	15.13%	17.69%	13.25%	Upgrade
Return on Capital Employed (ROCE)	23.00%	22.40%	28.50%	25.40%	30.10%	20.50%	Upgrade
Earnings Yield	3.69%	8.09%	13.38%	10.18%	11.23%	10.98%	Upgrade
FCF Yield	5.36%	10.70%	20.75%	5.64%	14.61%	9.21%	Upgrade
Dividend Yield	3.96%	7.36%	7.35%	10.90%	7.11%	9.52%	Upgrade
Payout Ratio	118.73%	45.47%	75.42%	41.76%	54.81%	42.35%	Upgrade
Buyback Yield / Dilution	-11.46%	-7.67%	-0.04%	-2.81%	-0.01%	-0.03%	Upgrade
Total Shareholder Return	-7.51%	-0.31%	7.31%	8.09%	7.10%	9.49%	Upgrade

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