Effi Capital Nadlan 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
Period Ending	May '25 May 13, 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
Market Capitalization	773	704	-	-	-	-
Enterprise Value	1,882	1,831	-	-	-	-
Last Close Price	16.79	15.18	-	-	-	-
PE Ratio	23.99	22.36	-	-	-	-
PS Ratio	1.74	1.58	-	-	-	-
PB Ratio	1.56	1.42	-	-	-	-
P/TBV Ratio	1.57	1.43	-	-	-	-
EV/Sales Ratio	4.23	4.12	-	-	-	-
EV/EBITDA Ratio	33.01	42.94	-	-	-	-
EV/EBIT Ratio	39.04	49.84	-	-	-	-
Debt / Equity Ratio	2.46	2.46	2.28	2.18	2.15	2.02
Debt / EBITDA Ratio	26.76	26.76	11.40	6.24	12.27	18.57
Debt / FCF Ratio	-	-	-	19.03	-	4.94
Asset Turnover	0.24	0.24	0.27	-	-	-
Inventory Turnover	0.39	0.39	0.40	-	-	-
Quick Ratio	0.15	0.15	0.23	0.18	-	0.06
Current Ratio	1.25	1.25	1.17	1.15	-	1.12
Return on Equity (ROE)	7.13%	7.13%	25.50%	63.72%	41.94%	-
Return on Assets (ROA)	1.23%	1.23%	3.01%	-	-	-
Return on Capital (ROIC)	1.54%	1.54%	4.06%	9.11%	3.76%	-
Return on Capital Employed (ROCE)	3.40%	3.40%	11.60%	24.40%	-	8.40%
Earnings Yield	4.07%	4.47%	-	-	-	-
FCF Yield	-23.71%	-26.04%	-	-	-	-
Dividend Yield	0.65%	0.73%	-	-	-	-
Payout Ratio	47.62%	47.62%	13.48%	-	13.90%	10.14%
Buyback Yield / Dilution	-22.11%	-22.11%	-	-	-	-
Total Shareholder Return	-21.46%	-21.39%	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.