Zephyrus Wing Energies 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
Period Ending	Mar '26 Mar 6, 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
Market Capitalization	2,057	1,086	1,213	-	-	-	Upgrade
Market Cap Growth	133.30%	-10.49%	-	-	-	-	Upgrade
Enterprise Value	2,883	1,870	2,005	-	-	-	Upgrade
PE Ratio	914.99	13.18	4.08	-	-	-	Upgrade
PS Ratio	9.86	5.44	4.82	-	-	-	Upgrade
PB Ratio	4.32	2.26	2.93	-	-	-	Upgrade
P/FCF Ratio	27.09	6.64	6.97	-	-	-	Upgrade
P/OCF Ratio	15.51	6.25	6.33	-	-	-	Upgrade
EV/Sales Ratio	13.81	9.37	7.96	-	-	-	Upgrade
EV/EBITDA Ratio	20.09	13.68	10.40	-	-	-	Upgrade
EV/EBIT Ratio	34.98	22.91	14.03	-	-	-	Upgrade
EV/FCF Ratio	37.96	11.43	11.52	-	-	-	Upgrade
Debt / Equity Ratio	2.28	1.83	2.30	59.00	98.81	13.64	Upgrade
Debt / EBITDA Ratio	7.58	6.18	4.83	4.40	6.44	30.43	Upgrade
Debt / FCF Ratio	14.32	5.35	5.46	10.20	12.42	-	Upgrade
Net Debt / Equity Ratio	1.73	1.52	1.98	47.94	87.75	13.33	Upgrade
Net Debt / EBITDA Ratio	5.96	5.35	4.25	3.58	5.72	29.74	Upgrade
Net Debt / FCF Ratio	10.88	4.47	4.71	8.29	11.03	-2.70	Upgrade
Quick Ratio	1.84	1.17	1.21	0.67	0.16	0.62	Upgrade
Current Ratio	1.84	1.19	1.35	0.68	0.16	0.63	Upgrade
Asset Turnover	-	0.13	0.16	0.19	0.14	-	Upgrade
Return on Equity (ROE)	-	18.44%	138.33%	-767.29%	-432.58%	-	Upgrade
Return on Assets (ROA)	-	3.34%	5.83%	8.73%	4.91%	-	Upgrade
Return on Capital Employed (ROCE)	5.30%	6.00%	10.00%	15.70%	26.20%	1.20%	Upgrade
Earnings Yield	0.11%	7.59%	24.53%	-	-	-	Upgrade
FCF Yield	3.69%	15.07%	14.35%	-	-	-	Upgrade
Buyback Yield / Dilution	0.45%	-7.31%	-31.72%	-	-	-	Upgrade

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