Cellularline 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	FY 2021
Period Ending	Apr '26 Apr 15, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	48	54	50	49	61	85
Market Cap Growth	-8.42%	8.79%	1.34%	-19.28%	-28.72%	-11.96%
Enterprise Value	61	70	75	95	106	125
Last Close Price	2.28	2.58	2.24	2.15	2.73	3.90
PE Ratio	-	-	8.82	13.68	-	-
Forward PE	6.91	6.50	5.04	4.66	4.77	7.02
PS Ratio	0.31	0.35	0.30	0.31	0.44	0.77
PB Ratio	0.50	0.56	0.36	0.37	0.47	0.42
P/TBV Ratio	0.76	0.86	0.88	1.05	1.43	2.35
P/FCF Ratio	3.49	3.95	3.07	6.03	217.55	6.07
P/OCF Ratio	2.47	2.80	2.32	3.77	12.46	4.48
EV/Sales Ratio	0.39	0.45	0.45	0.60	0.77	1.13
EV/EBITDA Ratio	3.77	4.31	4.34	6.01	10.64	11.98
EV/EBIT Ratio	-	-	11.30	22.94	-	-
EV/FCF Ratio	4.43	5.07	4.60	11.66	379.73	8.90
Debt / Equity Ratio	0.38	0.38	0.31	0.37	0.39	0.22
Debt / EBITDA Ratio	2.26	2.26	2.28	2.84	5.04	4.36
Debt / FCF Ratio	2.66	2.66	2.66	6.10	179.91	3.24
Net Debt / Equity Ratio	0.13	0.13	0.16	0.27	0.31	0.18
Net Debt / EBITDA Ratio	0.80	0.80	1.30	2.26	4.05	3.58
Net Debt / FCF Ratio	0.95	0.95	1.38	4.38	144.50	2.66
Asset Turnover	0.78	0.78	0.72	0.71	0.55	0.38
Inventory Turnover	2.44	2.44	2.27	2.21	2.47	1.97
Quick Ratio	1.38	1.38	1.40	0.91	1.17	1.65
Current Ratio	2.20	2.20	2.22	1.68	1.98	2.56
Return on Equity (ROE)	-31.10%	-31.10%	4.16%	2.71%	-44.77%	-1.86%
Return on Assets (ROA)	-12.43%	-12.43%	1.80%	1.15%	-0.67%	-0.29%
Return on Invested Capital (ROIC)	-30.70%	-29.53%	3.62%	2.05%	-1.28%	-0.54%
Return on Capital Employed (ROCE)	-33.50%	-33.50%	3.90%	2.60%	-1.70%	-0.60%
Earnings Yield	-75.88%	-67.05%	11.33%	7.31%	-123.40%	-4.50%
FCF Yield	28.66%	25.33%	32.55%	16.58%	0.46%	16.47%
Dividend Yield	4.82%	4.19%	4.15%	4.04%	-	1.28%
Payout Ratio	-	-	32.30%	-	-	-
Buyback Yield / Dilution	2.05%	2.05%	-0.78%	-2.70%	-1.86%	-0.97%
Total Shareholder Return	6.88%	6.24%	3.38%	1.34%	-1.86%	0.31%

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