Copernico Sim 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	Jun '26 Jun 17, 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	15	15	13	7	10	11
Market Cap Growth	20.93%	19.85%	71.47%	-24.36%	-15.38%	5.22%
Enterprise Value	13	13	11	7	9	12
Last Close Price	7.65	7.85	6.47	3.78	4.99	5.98
PE Ratio	81.65	81.54	57.21	88.18	1010.68	-
Forward PE	20.13	17.54	32.75	46.30	15.30	20.67
PS Ratio	1.50	1.50	1.31	0.93	1.13	1.32
PB Ratio	2.42	2.41	2.15	1.58	2.13	2.67
P/TBV Ratio	2.66	2.66	2.38	1.80	2.42	3.01
P/FCF Ratio	53.01	52.94	37.19	12.37	-	-
P/OCF Ratio	41.43	41.38	16.49	11.35	-	-
EV/Sales Ratio	1.30	1.32	1.16	0.84	1.05	1.37
EV/EBITDA Ratio	20.82	21.14	11.42	15.99	31.69	-
EV/EBIT Ratio	32.76	33.27	16.16	47.10	153.93	-
EV/FCF Ratio	46.00	46.71	33.06	11.22	-	-
Debt / Equity Ratio	0.04	0.04	0.04	0.06	0.07	0.09
Debt / EBITDA Ratio	0.37	0.37	0.26	0.70	1.18	-
Debt / FCF Ratio	0.81	0.81	0.74	0.49	-	-
Net Debt / Equity Ratio	-0.32	-0.32	-0.28	-0.31	-0.21	-0.26
Net Debt / EBITDA Ratio	-3.17	-3.17	-1.68	-3.41	-3.36	70.82
Net Debt / FCF Ratio	-7.01	-7.01	-4.88	-2.39	2.95	2.38
Asset Turnover	1.02	1.02	1.09	1.03	1.10	1.09
Quick Ratio	2.21	2.21	1.95	2.02	1.94	1.73
Current Ratio	2.45	2.45	2.17	2.32	2.36	1.90
Return on Equity (ROE)	3.06%	3.06%	4.20%	1.81%	0.22%	-4.47%
Return on Assets (ROA)	2.53%	2.53%	4.89%	1.15%	0.47%	-1.74%
Return on Invested Capital (ROIC)	4.48%	4.51%	6.05%	2.63%	0.34%	-7.31%
Return on Capital Employed (ROCE)	5.50%	5.50%	9.90%	2.60%	1.10%	-4.20%
Earnings Yield	1.22%	1.23%	1.75%	1.13%	0.10%	-1.71%
FCF Yield	1.89%	1.89%	2.69%	8.09%	-3.32%	-4.13%
Dividend Yield	1.05%	-	1.24%	-	-	-
Payout Ratio	83.10%	83.10%	-	13.21%	-	-
Buyback Yield / Dilution	-2.75%	-2.75%	-	-	-1.26%	-0.11%
Total Shareholder Return	-1.71%	-2.75%	1.24%	-	-1.26%	-0.11%