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

להכניס שקף מונגש

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

estate-real first s'Israel as 2006 in Founded (REIT (trust investment
B 9 ILS at valued properties 59 98.0%) occupancy 92.4% at sqm 750,000 (anana'Ra Park Infinity excluding tenants 980
6.52% average Weighted
B 4.4 ILS equity' shareholders; resilient Financially (22.32 ILS share per equity(
-90,TA ,Estate Real-TA -125,TA in Included Tel ,Div-Tel ,Israel in Properties Investment-TA linked-CPI Bond Tel and 40 Bond Tel 100, Bond
Maalot P&S ,Stable/ilAA :rating Issuer Maalot P&S ,ilAA :rating Issue
period same M 230 (M 255 ILS NOI Total (year last Agorot 92 ,M 181 ILS*** FFO adjusted Total same share per Agorot 84 ,M 164 ILS (share per (year last period
2025 for M 168 ILS of dividend total minimum A (2024 in 0.84 ILS .vs ,*share per 0.86 ILS( **4.0% yield Dividend B 1.7 ILS foundation since distributed Dividends M 498-508 ILS (M 515-520 ILS NOI Expected (forecast initial 1.82- ,M 355-360 ILS***FFO adjusted Expected 1.76-1.81 ,M 343-353 ILS (share per 1.85 (forecast initial share per **8.5% ***yield FFO Adjusted
newly of net +9.9% (+12.9% NOI Property Same (assets stabilized


located properties of Majority Dan & Aviv-Tel ,Israel central in region
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









8
(50% is share s'Company the; 100% for Data( sqm 61,000 :GLA M 465 ILS :costs Construction office of 70% (69% :date reporting at Occupancy (space
areas seating and dining with park Green (paid M 43 ILS which of (M 50 ILS :cost Estimated 2025 of End :completion Expected
land of acres 55»
| Programa Realizing your challenges |
PHILIPS | ഴ SmartUp |
|---|---|---|
| SOGOMATIC | Xtra mile LIFECYCLE MARKETING |
PROFIT Professional Gym. Low Cost. |
| רשות המסים NO OF IN IN T בישראל EZRE |
Plaza Infinity 3. Gold LEED; 2023 August in completed Construction




(66% is share s'Company the; 100% for Data( sqm 90,000 :GLA M 241 ILS which of (M 270 ILS :costs Estimated (paid 43% :date reporting at Occupancy 2025 June :completed Upgrade


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 65% :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 underway Expansion 4.2026Q :completion Expected

sqm 24,000 :GLA 65% :share Ownership ,upgrade facade East process in permit

sqm 16,700 :GLA 75% :share Ownership

sqm 6,200 :GLA 83% :share Ownership

12



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 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 :Tenant( 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 (15 slide see(

sqm 44,000 :GLA 100% :share Ownership







sqm 18,000 :GLA 100% :share Ownership
sqm 46,000 :GLA 25% :share Ownership
sqm 7,000 :GLA 95% :share Ownership
sqm 13,000 :GLA 100% :share Ownership
sqm 11,500 :GLA 100% :share Ownership
sqm 18,000 :GLA 100% :share Ownership
sqm 15,200 :GLA 67% :share Ownership
sqm 12,000 :GLA 67% :share Ownership 1.2026Q :completion Expected
sqm 23,000 :GLA land of acres 30 67% :share Ownership

| Land acquired in 2018 Completion in stages |
GLA sqm ( ) |
Project cost * |
NOI 2024 |
NOI Run rate |
Completion cost |
Annual NOI post 2026 |
Yield on cost |
|---|---|---|---|---|---|---|---|
| Data for 100% ; Company s' share 50% |
30,800 | 210 | 12.4 | 14.3 | 13.0 | 17.3 | 8.2% |
:GLA :year Completion





report financial the of) c(5 note see details For costs financing including M 380 ILS ,land Including * **
leased Fully -
M ILS in data All -
| Land acquired in 2021 Constraction completed : March 2025 |
(GLA ) sqm |
Project cost ** |
Fair value |
NOI Run rate |
Yield on cost |
Yield on fair value |
|---|---|---|---|---|---|---|
| Company s' share 100% * |
51,000 | 345 | 415 | 26.5 | 7.7% | 6.4% |









sqm 19,000 :GLA 90% :share Ownership

sqm 22,000 :GLA 50% :share Ownership

sqm 13,000 :GLA 50% :share Ownership

sqm 12,000 :GLA 100% :share Ownership underway wing Additional 4.2025Q :completion Expected



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










| Percent change 2024-2025 |
1-6/2025 | 1-6/2024 | Percent change 2024-2025 |
2Q 2025 |
2Q 2024 |
2024 | |
|---|---|---|---|---|---|---|---|
| NOI | 11.1% | 255.2 | 229.6 | 11.2% | 132.5 | 119.2 | 481.8 |
| NOI same property |
*12.9% | 242.4 | 214.7 | *11.8% | 126.3 | 113.0 | - |
| FFO ISA ( directives ( |
56.6% | 110.4 | 70.5 | 223.6% | 47.9 | 14.8 | 176.8 |
| Adjusted FFO ( management approach ( |
10.2% | 180.5 | 163.8 | 8.6% | 93.6 | 86.2 | 342.0 |
| Adjusted FFO per share (ILS ( |
9.5% | 0.92 | 0.84 | 8.4% | 0.48 | 0.44 | 1.76 |



January in published paper position ISA the Following .accordingly restated figures Comparative 2025. *
| 1-6/2025 | 1-6/2024 | 2Q 2025 |
2Q 2024 |
2024 | |
|---|---|---|---|---|---|
| FFO based on ISA directives attributed to shareholders the of Company * |
110.4 | 70.5 | 47.9 | 14.8 | 176.8 |
| Additional adjustments ( management approach :( |
|||||
| -Share based payment |
8.0 | 9.1 | 4 | 4.6 | 17.6 |
| Excluding expenses from project initiation and property development activities |
3.8 | 3.5 | 2.1 | 1.8 | 7.7 |
| Expenses ( income from) exchange rate and CPI linkage differentials in leases |
(5.2) | 5.2 | (8.0) | 3.0 | 2.9 |
| Expenses from CPI linkage differentials on debt principal |
52.6 | 59.9 | 43.5 | 50.6 | 108.5 |
| Other financing expenses ( income ( |
1.4 | 1.4 | 0.8 | 0.6 | 4.1 |
| Adjustments for associates an on equity basis |
8.5 | 14.4 | 2.5 | 10.9 | 24.9 |
| Adjustments from -non controlling interests share' in adjusted FFO |
1.0 | (0.2) | 0.8 | (0.1) | (0.5) |
| Adjusted (FFO management approach ( |
180.5 | 163.8 | 93.6 | 86.2 | 342 |
| FFO per share ( ISAdirectives (ILS) ( |
0.57 | 0.37 | 0.25 | 0.08 | 0.91 |
| Adjusted FFO per share (ILS ( |
0.92 | 0.84 | 0.48 | 0.44 | 1.76 |

,(M508–498 :forecast initial(

(M353–343 :forecast initial(

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 *
50%


years 4.0 duration Debt
(2025 10, August 8.2, duration average
cash ,lines credit available and Committed B 1 ILS of total a at assets financial and ,balances





.date reporting after Issued revolving includes 2025-2026 In .share s'Company The .debt bank term-short * -**
of reports consolidated expanded the on based Data .Company the
| E Bonds |
|---|
| F Bonds |
| G Bonds |
| H Bonds * |
| Debt of associates ** |

of reports consolidated expanded the on based Data .Company the -

9%


: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.