Real Consulting Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jul '26 Jul 20, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Market Capitalization	217	120	75	56	44
Market Cap Growth	106.68%	61.12%	33.08%	27.87%	-
Enterprise Value	218	120	76	58	-
Last Close Price	7.08	5.80	3.46	2.58	1.97
PE Ratio	32.76	26.45	27.91	19.52	21.39
Forward PE	18.15	17.06	13.21	-	-
PS Ratio	4.65	2.58	1.85	1.85	1.80
PB Ratio	9.67	5.36	3.66	3.26	2.81
P/TBV Ratio	37.17	20.58	11.95	18.37	16.23
P/FCF Ratio	36.79	20.37	10.15	99.27	14.56
P/OCF Ratio	36.11	20.00	9.67	80.24	12.50
PEG Ratio	1.02	0.96	-	-	-
EV/Sales Ratio	4.67	2.57	1.89	1.93	-
EV/EBITDA Ratio	26.68	16.29	15.90	12.94	-
EV/EBIT Ratio	30.08	16.54	16.22	13.19	-
EV/FCF Ratio	36.90	20.29	10.36	103.13	-
Debt / Equity Ratio	0.22	0.22	0.27	0.28	0.36
Debt / EBITDA Ratio	0.62	0.62	1.01	0.97	1.53
Debt / FCF Ratio	0.85	0.85	0.75	8.58	1.86
Net Debt / Equity Ratio	0.03	0.03	-0.04	0.14	0.03
Net Debt / EBITDA Ratio	0.09	0.09	-0.19	0.54	0.15
Net Debt / FCF Ratio	0.11	0.11	-0.13	4.32	0.17
Asset Turnover	1.05	1.05	1.12	0.99	-
Inventory Turnover	235.42	235.42	237.81	201.83	-
Quick Ratio	1.25	1.25	1.34	1.45	1.41
Current Ratio	1.26	1.26	1.36	1.48	1.53
Return on Equity (ROE)	21.26%	21.26%	14.95%	17.90%	-
Return on Assets (ROA)	10.14%	10.14%	8.10%	8.99%	-
Return on Invested Capital (ROIC)	23.59%	25.58%	16.74%	18.27%	14.45%
Return on Capital Employed (ROCE)	27.30%	27.30%	19.60%	21.10%	16.40%
Earnings Yield	2.09%	3.78%	3.58%	5.12%	4.68%
FCF Yield	2.72%	4.91%	9.86%	1.01%	6.87%
Dividend Yield	0.71%	-	1.47%	1.55%	1.52%
Payout Ratio	23.64%	23.64%	31.79%	22.24%	42.81%
Buyback Yield / Dilution	4.30%	4.30%	-3.24%	0.81%	-
Total Shareholder Return	5.01%	4.30%	-1.77%	2.36%	1.52%