Shikun & Binui 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	2015 - 2019
Period Ending	Dec '25 Dec 31, 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	2015 - 2019
Market Capitalization	10,874	7,247	4,932	4,237	8,569	7,983	Upgrade
Market Cap Growth	44.35%	46.93%	16.41%	-50.55%	7.34%	24.85%	Upgrade
Enterprise Value	22,844	17,823	15,593	15,326	17,142	14,969	Upgrade
Last Close Price	18.90	13.40	10.27	9.85	19.62	18.43	Upgrade
PE Ratio	-	-	17.13	78.46	119.01	57.02	Upgrade
Forward PE	-	12.19	12.19	12.19	12.19	12.19	Upgrade
PS Ratio	1.15	0.85	0.64	0.62	1.39	1.21	Upgrade
PB Ratio	2.02	1.43	0.82	0.87	2.56	2.42	Upgrade
P/TBV Ratio	2.95	2.13	1.21	1.34	4.01	3.78	Upgrade
P/FCF Ratio	-	-	-	18.26	155.80	32.45	Upgrade
P/OCF Ratio	-	26.26	-	4.25	21.05	16.81	Upgrade
EV/Sales Ratio	2.41	2.10	2.02	2.26	2.79	2.27	Upgrade
EV/EBITDA Ratio	60.27	-	12.94	18.18	20.65	17.93	Upgrade
EV/EBIT Ratio	-	-	16.26	26.89	30.89	26.92	Upgrade
EV/FCF Ratio	-32.36	-	-	66.06	311.68	60.85	Upgrade
Debt / Equity Ratio	2.54	2.62	2.38	2.60	3.40	2.93	Upgrade
Debt / EBITDA Ratio	80.49	-	11.41	15.08	13.69	11.57	Upgrade
Debt / FCF Ratio	-	-	-	54.78	206.66	39.28	Upgrade
Asset Turnover	0.35	0.31	0.29	0.30	0.34	0.40	Upgrade
Inventory Turnover	3.34	3.26	3.16	3.05	3.32	3.79	Upgrade
Quick Ratio	0.65	0.52	0.70	0.57	0.84	0.91	Upgrade
Current Ratio	1.00	0.98	1.10	1.14	1.22	1.24	Upgrade
Return on Equity (ROE)	-9.35%	-7.27%	15.89%	4.45%	3.16%	5.83%	Upgrade
Return on Assets (ROA)	-0.33%	-0.80%	2.22%	1.57%	1.92%	2.08%	Upgrade
Return on Capital (ROIC)	-0.47%	-1.14%	3.15%	2.21%	2.51%	2.82%	Upgrade
Return on Capital Employed (ROCE)	-1.00%	-2.60%	5.90%	4.10%	4.40%	5.10%	Upgrade
Earnings Yield	-3.61%	-14.06%	5.84%	1.27%	0.84%	1.75%	Upgrade
FCF Yield	-6.49%	-3.71%	-25.06%	5.47%	0.64%	3.08%	Upgrade
Buyback Yield / Dilution	-1.36%	-7.87%	-13.90%	-2.29%	1.13%	-7.72%	Upgrade
Total Shareholder Return	-1.36%	-7.87%	-13.90%	-2.29%	1.13%	-7.72%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.