Moltiply Group 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	Mar '26 Mar 12, 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	1,253	1,359	1,193	991	1,701	1,312
Market Cap Growth	-3.66%	13.94%	20.38%	-41.76%	29.70%	73.79%
Enterprise Value	1,752	1,698	1,523	1,129	1,721	1,365
Last Close Price	32.50	36.25	31.71	26.06	43.27	33.73
PE Ratio	24.77	32.58	34.38	21.14	104.06	10.21
Forward PE	12.58	20.64	20.88	17.69	27.60	31.68
PS Ratio	2.02	2.90	2.88	3.11	5.34	4.99
PB Ratio	3.51	4.60	3.61	3.64	6.32	5.54
P/TBV Ratio	-	-	-	-	27.60	54.71
P/FCF Ratio	-	13.98	13.48	16.85	-	12.42
P/OCF Ratio	-	13.39	12.76	15.98	1222.07	12.26
EV/Sales Ratio	2.82	3.62	3.68	3.55	5.41	5.19
EV/EBITDA Ratio	15.74	21.00	21.60	15.66	22.86	20.52
EV/EBIT Ratio	17.58	23.12	24.11	16.96	24.01	21.67
EV/FCF Ratio	-	17.47	17.21	19.20	-	12.93
Debt / Equity Ratio	1.79	1.55	1.37	1.73	0.82	0.84
Debt / EBITDA Ratio	5.74	5.38	6.05	6.25	2.82	2.88
Debt / FCF Ratio	-	4.71	5.11	8.03	-	1.89
Net Debt / Equity Ratio	1.39	1.08	0.92	0.74	0.21	0.33
Net Debt / EBITDA Ratio	4.64	3.96	4.28	2.81	0.73	1.16
Net Debt / FCF Ratio	-	3.30	3.41	3.45	-140.33	0.73
Asset Turnover	0.56	0.50	0.45	0.42	0.51	0.55
Quick Ratio	1.11	0.92	1.38	2.32	2.31	1.00
Current Ratio	1.32	0.94	1.40	2.36	2.36	1.00
Return on Equity (ROE)	15.33%	14.02%	11.73%	17.56%	7.05%	74.46%
Return on Assets (ROA)	5.66%	4.85%	4.29%	5.52%	7.22%	8.25%
Return on Invested Capital (ROIC)	8.75%	8.70%	8.05%	12.03%	6.14%	23.70%
Return on Capital Employed (ROCE)	10.80%	11.80%	8.60%	9.30%	14.60%	16.20%
Earnings Yield	4.04%	3.07%	2.91%	4.73%	0.96%	9.79%
FCF Yield	-	7.15%	7.42%	5.93%	-0.02%	8.05%
Dividend Yield	0.37%	0.33%	0.38%	0.46%	0.92%	1.19%
Payout Ratio	-	10.77%	12.93%	32.51%	94.82%	3.51%
Buyback Yield / Dilution	-	-0.88%	0.78%	1.28%	0.62%	0.91%
Total Shareholder Return	0.37%	-0.55%	1.16%	1.74%	1.54%	2.10%

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