Dominion Hosting Holding 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	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	Dec '21 Dec 31, 2021
Market Cap	142	110	112	74	73	75
Market Cap Growth	38.93%	-2.11%	50.62%	1.70%	-2.27%	270.10%
Enterprise Value	144.81	112.14	115.69	81.43	81.14	76.28
Last Close Price	27.40	22.80	23.00	15.50	15.35	15.80
PE Ratio	30.55	25.50	30.54	22.30	28.06	23.41
Forward PE	25.16	24.19	23.62	18.62	20.88	18.48
PS Ratio	3.43	2.62	3.01	2.14	2.47	3.77
PB Ratio	3.41	2.90	4.06	3.22	3.31	3.86
P/TBV Ratio	8.69	7.23	9.35	10.46	11.32	15.79
P/FCF Ratio	15.35	11.82	16.30	10.76	12.69	14.07
P/OCF Ratio	12.75	9.82	12.19	8.20	9.87	13.05
EV/Sales Ratio	3.50	2.68	3.12	2.35	2.74	3.85
EV/EBITDA Ratio	10.96	8.19	9.66	7.99	11.13	11.07
EV/EBIT Ratio	18.92	14.42	17.07	16.69	27.20	21.11
EV/FCF Ratio	15.63	12.11	16.86	11.80	14.10	14.36
Debt / Equity Ratio	0.49	0.49	0.58	0.71	0.70	0.52
Debt / EBITDA Ratio	1.50	1.50	1.37	1.66	2.32	1.51
Debt / FCF Ratio	2.46	2.22	2.40	2.45	2.94	1.96
Net Debt / Equity Ratio	-0.03	-0.03	0.11	0.28	0.27	0.05
Net Debt / EBITDA Ratio	-0.09	-0.09	0.26	0.64	0.83	0.14
Net Debt / FCF Ratio	-0.15	-0.14	0.46	0.95	1.05	0.18
Asset Turnover	0.62	0.62	0.67	0.65	0.65	0.58
Inventory Turnover	36.63	36.63	35.88	38.06	71.37	-
Quick Ratio	1.48	1.48	1.15	1.07	1.11	1.13
Current Ratio	1.62	1.62	1.28	1.19	1.23	1.22
Return on Equity (ROE)	6.50%	13.21%	14.25%	9.31%	3.94%	17.43%
Return on Assets (ROA)	7.73%	7.73%	7.78%	5.00%	2.46%	9.79%
Return on Invested Capital (ROIC)	12.94%	14.57%	14.02%	8.82%	4.36%	18.60%
Return on Capital Employed (ROCE)	15.54%	15.54%	16.89%	12.65%	9.20%	14.62%
Earnings Yield	3.02%	3.92%	3.27%	4.48%	3.56%	4.27%
FCF Yield	6.52%	8.46%	6.14%	9.29%	7.88%	7.11%
Buyback Yield / Dilution	1.25%	1.25%	-1.51%	-0.72%	-0.60%	-145.50%
Total Shareholder Return	1.25%	1.25%	-1.51%	-0.72%	-0.60%	-145.50%