Polygon Real Estate 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	284	237	166	154	173	129	Upgrade
Market Cap Growth	34.16%	43.38%	7.20%	-10.93%	34.24%	-10.04%	Upgrade
Enterprise Value	185	162	116	133	169	139	Upgrade
Last Close Price	55.10	46.11	32.16	30.00	33.68	25.09	Upgrade
PE Ratio	15.31	12.29	9.83	7.15	16.34	14.93	Upgrade
PS Ratio	9.22	7.91	5.78	5.78	7.61	6.58	Upgrade
PB Ratio	1.48	1.31	1.02	1.06	1.40	1.14	Upgrade
P/TBV Ratio	1.48	1.31	1.02	1.06	1.40	1.14	Upgrade
P/FCF Ratio	-	10.31	10.38	9.47	11.59	10.55	Upgrade
P/OCF Ratio	11.83	10.31	10.38	9.47	11.59	10.55	Upgrade
EV/Sales Ratio	6.01	5.41	4.03	4.99	7.43	7.10	Upgrade
EV/EBITDA Ratio	7.38	6.11	5.76	6.89	10.59	8.75	Upgrade
EV/EBIT Ratio	9.37	7.64	7.86	9.59	16.24	12.72	Upgrade
EV/FCF Ratio	-	7.05	7.25	8.17	11.32	11.38	Upgrade
Debt / Equity Ratio	-	-	-	-	0.06	0.12	Upgrade
Debt / EBITDA Ratio	-	-	-	-	0.46	0.84	Upgrade
Debt / FCF Ratio	-	-	-	-	0.49	1.10	Upgrade
Asset Turnover	0.16	0.17	0.18	0.18	0.17	0.16	Upgrade
Quick Ratio	20.38	17.45	8.25	5.92	1.93	1.40	Upgrade
Current Ratio	20.38	17.50	8.28	5.94	1.94	1.42	Upgrade
Return on Equity (ROE)	10.13%	11.21%	10.93%	16.01%	8.93%	7.93%	Upgrade
Return on Assets (ROA)	6.57%	7.42%	5.67%	5.96%	4.87%	5.41%	Upgrade
Return on Capital (ROIC)	6.75%	7.71%	5.96%	6.27%	5.05%	5.51%	Upgrade
Return on Capital Employed (ROCE)	10.30%	11.70%	9.00%	9.50%	8.40%	9.10%	Upgrade
Earnings Yield	6.53%	8.13%	10.17%	13.98%	6.12%	6.70%	Upgrade
FCF Yield	-	9.70%	9.63%	10.56%	8.63%	9.48%	Upgrade

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