Reply 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 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 Cap	3,405	4,276	5,718	4,455	3,989	6,673
Market Cap Growth	-39.42%	-25.23%	28.37%	11.68%	-40.22%	87.18%
Enterprise Value	2,941	3,797	5,352	4,252	3,920	6,482
Last Close Price	96.25	114.70	153.40	119.50	107.00	178.70
PE Ratio	13.57	17.04	27.15	23.85	20.86	44.34
Forward PE	12.48	15.58	24.32	22.09	20.17	40.54
PS Ratio	1.39	1.75	2.49	2.10	2.11	4.50
PB Ratio	2.29	2.87	4.40	4.00	4.11	8.20
P/TBV Ratio	2.41	2.87	4.41	4.00	4.11	8.21
P/FCF Ratio	12.16	15.26	19.29	20.20	27.93	39.15
P/OCF Ratio	10.45	13.12	16.19	17.83	21.61	32.15
EV/Sales Ratio	1.20	1.55	2.33	2.01	2.07	4.37
EV/EBITDA Ratio	6.37	7.89	12.89	11.56	11.39	25.16
EV/EBIT Ratio	7.82	9.69	16.20	14.52	13.73	30.97
EV/FCF Ratio	10.50	13.56	18.06	19.28	27.45	38.03
Debt / Equity Ratio	0.11	0.11	0.13	0.19	0.25	0.21
Debt / EBITDA Ratio	0.36	0.36	0.45	0.57	0.71	0.65
Debt / FCF Ratio	-1.44	0.62	0.64	0.96	1.71	0.98
Net Debt / Equity Ratio	-0.31	-0.31	-0.27	-0.18	-0.07	-0.24
Net Debt / EBITDA Ratio	-0.97	-0.97	-0.84	-0.56	-0.20	-0.75
Net Debt / FCF Ratio	3.87	-1.67	-1.18	-0.93	-0.49	-1.13
Asset Turnover	0.90	0.91	0.92	0.92	0.93	0.88
Inventory Turnover	24.64	27.05	32.61	27.32	19.00	14.93
Quick Ratio	1.65	1.65	1.45	1.41	1.24	1.27
Current Ratio	1.76	1.76	1.55	1.49	1.33	1.39
Return on Equity (ROE)	23.74%	18.09%	17.67%	18.05%	21.50%	20.43%
Return on Assets (ROA)	9.92%	9.92%	9.01%	8.83%	9.99%	8.89%
Return on Invested Capital (ROIC)	13.89%	13.89%	12.27%	11.57%	13.17%	12.39%
Return on Capital Employed (ROCE)	22.47%	22.47%	21.03%	20.60%	22.76%	20.03%
Earnings Yield	7.37%	5.87%	3.68%	4.19%	4.79%	2.26%
FCF Yield	8.23%	6.55%	5.18%	4.95%	3.58%	2.55%
Dividend Yield	1.54%	1.05%	0.68%	0.86%	0.77%	0.32%
Payout Ratio	17.09%	17.92%	18.59%	20.57%	16.04%	14.35%
Buyback Yield / Dilution	0.27%	0.27%	-0.27%	-0.07%	0.28%	0.14%
Total Shareholder Return	1.81%	1.32%	0.41%	0.79%	1.05%	0.46%

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