Maire 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 19, 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	5,073	2,702	1,608	1,016	1,364	599
Market Cap Growth	63.09%	68.05%	58.27%	-25.50%	127.72%	-26.34%
Enterprise Value	4,856	2,725	1,842	1,239	1,660	1,315
Last Close Price	15.52	7.90	4.58	2.80	3.53	1.48
PE Ratio	19.95	13.60	12.83	11.30	16.37	10.36
Forward PE	17.41	11.41	10.64	9.93	15.05	8.25
PS Ratio	0.73	0.46	0.38	0.30	0.48	0.23
PB Ratio	7.33	4.21	2.77	1.92	2.59	1.34
P/TBV Ratio	58.92	29.56	19.20	10.09	12.20	12.85
P/FCF Ratio	18.65	9.83	4.47	3.75	7.21	-
P/OCF Ratio	17.97	9.48	4.35	3.68	6.94	-
PEG Ratio	-	0.30	0.30	0.30	0.30	0.30
EV/Sales Ratio	0.70	0.46	0.43	0.36	0.58	0.51
EV/EBITDA Ratio	13.24	8.59	8.38	8.40	12.49	14.29
EV/EBIT Ratio	15.56	9.16	9.19	9.50	13.84	17.82
EV/FCF Ratio	17.85	9.92	5.12	4.57	8.78	-
Debt / Equity Ratio	1.38	1.67	1.54	1.82	1.75	2.37
Debt / EBITDA Ratio	2.59	3.09	3.62	5.58	5.88	9.14
Debt / FCF Ratio	3.52	3.90	2.49	3.55	4.87	-
Net Debt / Equity Ratio	-0.38	-0.13	-0.04	0.37	0.46	0.79
Net Debt / EBITDA Ratio	-0.78	-0.26	-0.11	1.32	1.84	3.86
Net Debt / FCF Ratio	-0.97	-0.30	-0.07	0.72	1.29	-15.06
Asset Turnover	0.93	0.86	0.72	0.65	0.56	0.53
Inventory Turnover	8.76	8.77	9.00	6.27	4.56	4.36
Quick Ratio	0.96	0.96	1.00	0.97	0.98	1.01
Current Ratio	1.12	1.13	1.11	1.09	1.15	1.21
Return on Equity (ROE)	42.02%	34.80%	23.38%	17.12%	16.50%	12.08%
Return on Assets (ROA)	2.64%	2.71%	2.14%	1.54%	1.48%	0.95%
Return on Invested Capital (ROIC)	40.77%	36.43%	21.82%	12.21%	10.77%	6.95%
Return on Capital Employed (ROCE)	18.00%	18.00%	14.40%	10.50%	8.50%	5.00%
Earnings Yield	5.02%	7.35%	7.80%	8.85%	6.11%	9.65%
FCF Yield	5.36%	10.17%	22.36%	26.67%	13.87%	-3.94%
Dividend Yield	2.29%	4.50%	4.30%	4.43%	5.18%	7.84%
Payout Ratio	52.26%	41.32%	32.50%	66.86%	45.76%	-
Buyback Yield / Dilution	0.26%	0.02%	0.00%	-0.03%	0.06%	-
Total Shareholder Return	2.59%	4.52%	4.31%	4.40%	5.24%	7.84%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.