E. Pairis 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	Feb '26 Feb 13, 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	5	5	6	4	4	4
Market Cap Growth	-14.77%	-11.07%	30.23%	-4.23%	5.03%	128.61%
Enterprise Value	14	15	16	16	14	15
Last Close Price	0.91	1.00	1.12	0.86	0.90	0.85
PE Ratio	19.56	14.29	24.00	6.38	37.57	11.21
PS Ratio	0.38	0.41	0.40	0.23	0.35	0.35
PB Ratio	1.22	1.35	1.70	1.40	1.88	1.90
P/TBV Ratio	1.23	1.35	1.70	1.41	1.92	1.96
P/FCF Ratio	8.82	6.01	19.65	-	5.86	18.51
P/OCF Ratio	5.73	4.69	10.39	-	2.93	6.98
EV/Sales Ratio	1.18	1.21	1.15	0.83	1.10	1.20
EV/EBITDA Ratio	9.87	8.82	8.73	7.91	11.89	9.00
EV/EBIT Ratio	16.48	13.49	12.66	11.10	22.00	14.14
EV/FCF Ratio	27.59	17.97	56.47	-	18.70	63.33
Debt / Equity Ratio	2.63	2.75	3.33	3.60	4.44	4.56
Debt / EBITDA Ratio	6.78	6.01	5.97	5.49	8.79	6.33
Debt / FCF Ratio	18.95	12.25	38.58	-	13.82	44.51
Net Debt / Equity Ratio	2.61	2.69	3.26	3.49	4.20	4.53
Net Debt / EBITDA Ratio	6.72	5.87	5.85	5.32	8.30	6.28
Net Debt / FCF Ratio	18.77	11.96	37.82	-17.51	13.06	44.20
Asset Turnover	0.70	0.70	0.77	1.07	0.78	0.74
Inventory Turnover	2.86	3.12	3.40	4.16	3.03	2.98
Quick Ratio	0.78	0.85	0.86	0.85	0.64	0.74
Current Ratio	1.27	1.32	1.28	1.28	1.24	1.32
Return on Equity (ROE)	6.50%	9.97%	7.33%	24.74%	5.15%	18.68%
Return on Assets (ROA)	3.14%	3.91%	4.36%	5.01%	2.44%	3.94%
Return on Invested Capital (ROIC)	4.60%	5.99%	5.87%	8.50%	3.94%	8.34%
Return on Capital Employed (ROCE)	8.30%	10.60%	11.90%	13.40%	6.20%	9.90%
Earnings Yield	5.11%	7.00%	4.17%	15.68%	2.66%	8.92%
FCF Yield	11.34%	16.64%	5.09%	-14.19%	17.07%	5.40%

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