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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 2, 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	4,516	4,266	2,713	1,613	1,018	1,366
Market Cap Growth	60.07%	57.23%	68.20%	58.38%	-25.46%	128.43%
Enterprise Value	4,494	3,436	2,111	1,189	693.71	1,279
Last Close Price	13.84	13.05	8.26	4.91	3.10	4.16
PE Ratio	17.35	16.35	13.65	12.82	11.31	16.38
Forward PE	14.93	14.77	11.41	10.64	9.93	15.05
PEG Ratio	-	0.30	0.30	0.30	0.30	0.30
PS Ratio	0.64	0.60	0.46	0.38	0.29	0.48
PB Ratio	5.84	5.98	4.55	3.06	2.07	2.77
P/TBV Ratio	-	-	4.55	3.06	2.07	2.77
P/FCF Ratio	14.69	13.87	9.88	4.49	3.76	7.23
P/OCF Ratio	13.87	13.10	9.52	4.36	3.69	6.95
EV/Sales Ratio	0.64	0.48	0.36	0.28	0.20	0.45
EV/EBITDA Ratio	10.65	6.89	5.52	4.35	3.37	7.48
EV/EBIT Ratio	12.22	7.97	6.56	5.49	4.39	9.84
EV/FCF Ratio	14.61	11.17	7.68	3.31	2.56	6.77
Debt / Equity Ratio	0.62	0.62	0.79	0.76	0.76	1.05
Debt / EBITDA Ratio	1.53	1.53	1.66	2.36	3.56	4.17
Debt / FCF Ratio	2.48	2.48	2.31	1.79	2.71	3.78
Net Debt / Equity Ratio	-0.86	-0.86	-0.87	-0.52	-0.06	0.07
Net Debt / EBITDA Ratio	-1.23	-1.23	-1.36	-1.00	-0.13	0.21
Net Debt / FCF Ratio	-1.99	-1.99	-1.89	-0.76	-0.10	0.19
Asset Turnover	0.91	0.91	0.86	0.73	0.65	0.57
Inventory Turnover	492.00	492.00	479.84	496.93	913.25	867.26
Quick Ratio	0.91	0.91	0.91	0.94	0.90	0.92
Current Ratio	1.14	1.14	1.12	1.11	1.09	1.15
Return on Equity (ROE)	40.22%	40.22%	34.80%	23.38%	17.12%	16.50%
Return on Assets (ROA)	3.79%	3.79%	3.19%	2.57%	2.09%	1.81%
Return on Invested Capital (ROIC)	11.20%	11.20%	8.16%	5.94%	4.48%	3.60%
Return on Capital Employed (ROCE)	24.45%	24.45%	21.06%	16.37%	11.95%	9.00%
Earnings Yield	5.76%	6.11%	7.32%	7.80%	8.84%	6.11%
FCF Yield	6.81%	7.21%	10.13%	22.28%	26.60%	13.84%
Dividend Yield	4.23%	0.00%	3.03%	2.53%	5.90%	2.79%
Payout Ratio	46.12%	46.12%	41.31%	32.50%	66.87%	45.76%
Buyback Yield / Dilution	0.66%	-	0.02%	0.00%	-0.03%	0.06%
Total Shareholder Return	4.89%	0.00%	3.04%	2.53%	5.87%	2.85%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.