Investor Presentation • Apr 3, 2025
Investor Presentation
Open in ViewerOpens in native device viewer


ISRAEL IN TRUST INVESTMENT ESTATE REAL FIRST THE


financial forecasted its of assessments s'Company The the regarding assessments its including ,outcomes the and environment business the of impact possible ,outcomes future and activity s'Company the on war in defined as information looking-forward constitute ,rest and ,")Law Securities ("1968 Law Securities the assessments s'Company the on ,factors other among this preparing of time the at made as estimates and s'Company the outside factors concerning ,report .control
materialize not may estimates and assessments Such to due ,form different substantially a in materialize or the including ,control s'Company the outside factors ,fronts other to expansion its ,war the of continuance ,government Israeli the of provisions ,intensity its the and ,recruitment duty-reserve of extent the movement and business on limitations of application duration and severity resulting the as well as ,public in .Israel in recession financial the of
return the for longs and ,fallen have who those and murdered were who those of loss the mourns 1REIT .soldiers our of return swift and safe the and ,injured the of recovery the ,hostages the of
be not shall and ,constitute not does presentation This the to invitation an or public the to offer an ,as construed to invitation an or securities Company purchase to public informative for intended solely is and ,offers such receive not does presentation this of content The .purposes substitute a or opinion an or recommendation a constitute the all cover to purport it does nor ,discretion investor for of kind any making for relevant be may that information The .securities s'Company the regarding decision investment not does and summary a is presentation this in information the about information complete the substitute to serve immediate and quarterly ,periodic its in provided as Company .reports
about data and information include may presentation The represented is that or to additional is that Company the /and far thus reports public s'Company the in than differently segmentation different has or/and differently edited is or thus represented that than detail of level different a or/and .reports s'Company the in far
.Hebrew in one the is version binding The

3
estate-real first s'Israel as 2006 in Founded (REIT (trust investment
B 8.6 ILS at valued properties 58 97.8%) occupancy 96.3% at sqm 687,000 (anana'Ra Park Infinity excluding tenants 965
6.52% average Weighted
B 4.1 ILS equity' shareholders; resilient Financially (21.24 ILS share per equity(
Investment-TA ,Estate Real-TA -125,TA in Included 100 Bond Tel and ,Div-Tel ,Israel in Properties
Maalot P&S ,Negative/ilAA :rating Issuer Maalot P&S ,ilAA :rating Issue
2025 for M 168 ILS of dividend total minimum A (2024 in 0.84 ILS .vs ,*share per 0.86 ILS( **4.5% yield Dividend B 1.6 ILS foundation since distributed Dividends
M 482 ILS NOI Total per 1.76 ILS (M 342 ILS*** FFO adjusted Total (share
M 498-508 ILS NOI Expected ILS (M 343-353 ILS*** FFO adjusted Expected (share per 1.76-1.81 **9.3% ***yield FFO Adjusted


4

located properties of Majority Israel of center the in
the over diversification Growing industrial on emphasis; years properties logistics and
expected growth Continued logistics and industrial the in in projects on based ,sector progress


energy renewable of productionself from kWh million 7.7 properties of rooftops on


Aviv Tel .,Blvd Rothschild 3

consumed energy of 90% Over suppliers private from sourced

Herzliya .,St Hamenofim 10

stations charging rapid 37 anana'Ra ,Park Infinity stations charging regular 116









(50% is share s'Company the; 100% for Data( sqm 61,000 :GLA M 465 ILS :costs Construction office of 70% (69% :date report at Occupancy (space
areas seating and dining with park Green (paid M 32 ILS which of (M 50 ILS :cost Estimated 2025 2Q :completion Expected
an at ,accessibility High» main two of intersection Israel); 531 and 4 (roads site on station Railways
will estimate above the that certainty no is There .Company the of estimates and intentions includes which ,information looking-forward is above described information The .control s'Company the under not are that factors external on dependence to ,matters other among ,due ,materialize
-






(66% is share s'Company the; 100% for Data( under sqm 55,000 which of ,sqm 90,000 :GLA renovation 200 ILS which of (M 265-270 ILS :costs Estimated (paid M 41% :date report at Occupancy 2025 2Q :completion Expected


sqm 20,000 :GLA (80% facility parking (65% :share Ownership

sqm 17,000 :GLA (50% facility parking (35% :share Ownership

sqm 23,000 :GLA 50% :share Ownership

sqm 17,000 :GLA 50% :share Ownership
sqm 8,000 :GLA 100% :share Ownership
sqm 5,000 :GLA 100% :share Ownership
sqm 11,000 :GLA 50% :share Ownership
im'Harof Beit sqm 9,000 :GLA 33% :share Ownership
sqm 8,000 :GLA 60% :share Ownership
sqm 17,000 :GLA 100% :share Ownership
sqm 6,000 :GLA 100% :share Ownership
sqm 8,000 :GLA 100% :share Ownership
sqm 8,000 :GLA 100% :share Ownership
sqm 21,000 :GLA 50% :share Ownership
sqm 8,000 :GLA 65% :share Ownership



sqm 22,000 :GLA 60% :share Ownership

sqm 24,000 :GLA 65% :share Ownership

sqm 16,700 :GLA 75% :share Ownership

sqm 6,200 :GLA 83% :share Ownership





sqm 16,000 :Area 100% :share Ownership
sqm 14,000 :GLA 100% :share Ownership
sqm 14,000 :GLA 100% :share Ownership
sqm 16,000 :GLA 49% :share Ownership
sqm 9,000 :GLA land adjacent sqm 12,000 Plus 50% :share Ownership
sqm 11,000 :GLA 50% :share Ownership
offices sqm 4,500 ,retail sqm 8,500 :GLA 49% :share Ownership
sqm 15,000 :GLA 50% :share Ownership
(Isrotel by Managed( sqm 16,500 :GLA 50% :share Ownership

sqm 30,000 :GLA 50% :share Ownership

sqm 47,000 :GLA 50% :share Ownership

sqm 31,000 :GLA 50% :share Ownership

sqm 44,000 :GLA 100% :share Ownership







sqm 18,000 :GLA 100% :share Ownership
sqm 46,000 :GLA 25% :share Ownership
sqm 23,000 :GLA land of acres 30 67% :share Ownership
sqm 13,000 :GLA 100% :share Ownership
sqm 11,500 :GLA 100% :share Ownership
sqm 7,000 :GLA 95% :share Ownership
sqm 18,000 :GLA 100% :share Ownership
sqm 15,200 :GLA 67% :share Ownership

| Land acquired in 2018 Completion in stages |
GLA sqm ( ) |
Project cost * |
NOI 2024 |
NOI Run rate |
Completion cost 2026 |
Annual NOI post 2026 |
Return on cost |
|---|---|---|---|---|---|---|---|
| Data for 100% ; Company s' share 50% |
30,800 | 210 | 12.4 | 14.3 | 20.3 | 17.3 | 8.2% |
| :GLA | |
|---|---|
| Completion :year |
|




share its increase to option an has Company The leased fully is property The * **
| Land acquired in 2021 Expected completion of construction 2Q : 2025 |
Total land area |
Price per acre |
GLA ** ( (sqm |
|---|---|---|---|
| Data for ;100% Company s' share * 40% |
12 acres |
ILS M 7 |
50,000 |





sqm 19,000 :GLA 90% :share Ownership

sqm 22,000 :GLA 50% :share Ownership

sqm 13,000 :GLA 50% :share Ownership





spaces parking 400 90% :share Ownership

spaces parking 275 100% :share Ownership

spaces parking 400 100% :share Ownership

spaces parking 975 100% :share Ownership
spaces parking 540 67.5% :share Ownership









20
| Percent change 2023-2024 |
2024 | 2023 | 2022 | Percent change 4Q 2023-2024 |
4Q 2024 |
4Q 2023 |
4Q 2022 |
|
|---|---|---|---|---|---|---|---|---|
| NOI | 13.9% | 481.8 | 423.0 | 418.7 | 23.4% | 126.2 | 102.3 | 110.6 |
| NOI same property |
6.4% | 436.6 | 410.5 | - | 17.9% (*) |
120.8 | 102.5 | - |
| FFO based on ISA approach |
30.9% | 176.8 | 135.1 | 109.5 | 52.1% | 83.5 | 54.9 | 43.4 |
| Adjusted (FFO management approach ( |
13.6% | 342.0 | 301.1 | 318.4 | 28.6% | 88.6 | 68.9 | 82.9 |
| Adjusted FFO per share (ILS ( |
13.5% | 1.76 | 1.55 | 1.69 | 28.4% | 0.46 | 0.35 | 0.43 |

21
in published ISA the of paper position the Following .accordingly restated figures Comparative 2025. January *
| 2024 | 4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2023 |
2023 | 2022 |
|---|---|---|---|---|---|---|
| 176.8 | 83.5 | 22.8 | 14.8 | 55.7 | 135.1 | 109.5 |
| 17.6 | 4.0 | 4.5 | 4.6 | 4.5 | 21.4 | 8.7 |
| 7.7 | 2.2 | 2.0 | 1.8 | 1.7 | 7.5 | 4.1 |
| 2.9 | (1.3) | (1.0) | 3.0 | 2.2 | 5.1 | 14.3 |
| 108.5 | (4.0) | 52.6 | 50.6 | 9.3 | 102.1 | 150.4 |
| 4.1 | 2.0 | 0.7 | 0.6 | 0.8 | 3.0 | 2.3 |
| 24.9 | 2.4 | 8.1 | 10.9 | 3.5 | 27.2 | 29.2 |
| (0.5) | (0.2) | (0.1) | (0.1) | (0.1) | (0.3) | (0.1) |
| 342.0 | 88.6 | 89.6 | 86.2 | 77.6 | 301.1 | 318.4 |
| 1.76 | 0.46 | 0.46 | 0.44 | 0.40 | 1.55 | 1.69 |

M 452-462 ILS of forecast original the .vs
of share s'state the of sale despite growth 4.5% (sale the excluding growth 9.5% (Tower Hayovel

M 310-320 ILS of forecast initial the .vs
of share s'state the of sale despite growth 2% Tower Hayovel

the of day the on shares of number the on Based the by approval to subject are Dividends .resolution .distribution to prior directors of board *
per 1.60-1.65 ILS of forecast original the .vs share


years 3.9 duration Debt
(2025 12, March 6.3, duration average
financial and ,balances cash ,facilities credit Signed M 850 ILS of total a at assets






*
**
-
M ILS
of reports consolidated expanded the on based Data .Company the -



:information further For Relations Investor of Head ,CPA ,Bregman Nirit il.co1.reit@niritb | +972-3-768-6700

Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.