ATH:EXAE Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 10, 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
Market Capitalization	407	261	307	180	224	235
Market Cap Growth	38.93%	-14.91%	70.75%	-19.80%	-4.75%	-15.96%
Enterprise Value	313	196	245	118	155	170
Last Close Price	7.03	4.29	4.78	2.71	3.11	3.15
PE Ratio	13.16	15.05	23.58	21.86	27.28	60.74
Forward PE	-	13.21	20.99	18.79	24.12	50.26
PS Ratio	5.34	5.01	6.79	4.93	6.44	7.97
PB Ratio	3.32	2.36	2.93	1.77	2.06	2.23
P/TBV Ratio	3.55	2.56	3.15	1.91	2.19	2.38
P/FCF Ratio	8.47	13.45	18.79	22.73	17.53	36.17
P/OCF Ratio	8.39	12.39	16.81	20.77	14.69	32.36
PEG Ratio	-	0.50	0.50	0.50	0.47	2.96
EV/Sales Ratio	4.11	3.76	5.42	3.23	4.46	5.77
EV/EBITDA Ratio	8.47	9.42	14.94	11.93	14.29	27.14
EV/EBIT Ratio	8.34	10.05	16.12	13.51	18.09	41.22
EV/FCF Ratio	6.51	10.08	15.00	14.92	12.15	26.18
Debt / Equity Ratio	0.00	0.00	0.01	0.00	0.00	0.00
Debt / EBITDA Ratio	0.01	0.02	0.03	0.02	0.02	0.01
Debt / FCF Ratio	0.01	0.02	0.03	0.03	0.02	0.01
Net Debt / Equity Ratio	-0.76	-0.62	-0.63	-0.60	-0.66	-0.64
Net Debt / EBITDA Ratio	-2.60	-3.31	-4.03	-6.11	-6.59	-10.84
Net Debt / FCF Ratio	-1.95	-3.54	-4.04	-7.64	-5.61	-10.45
Asset Turnover	0.14	0.12	0.12	0.10	0.10	0.09
Quick Ratio	0.22	0.22	0.27	0.27	0.31	0.33
Current Ratio	1.16	1.18	1.21	1.22	1.26	1.28
Return on Equity (ROE)	27.22%	16.14%	12.63%	7.83%	7.67%	3.62%
Return on Assets (ROA)	4.29%	2.74%	2.50%	1.49%	1.49%	0.78%
Return on Invested Capital (ROIC)	92.48%	37.92%	29.46%	17.68%	19.99%	9.01%
Return on Capital Employed (ROCE)	27.20%	16.20%	13.60%	8.10%	7.40%	3.70%
Earnings Yield	7.60%	6.64%	4.24%	4.57%	3.67%	1.65%
FCF Yield	11.81%	7.44%	5.32%	4.40%	5.71%	2.76%
Dividend Yield	4.13%	7.06%	5.02%	5.54%	4.83%	2.22%
Payout Ratio	56.63%	83.55%	69.63%	110.20%	51.47%	109.15%
Buyback Yield / Dilution	-	-	2.10%	2.07%	0.02%	-
Total Shareholder Return	4.14%	7.06%	7.12%	7.61%	4.85%	2.22%

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