Rai Way 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	2016 - 2020
Period Ending	Sep '25 Sep 10, 2025	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	2016 - 2020
Market Capitalization	1,638	1,476	1,371	1,452	1,401	1,465	Upgrade
Market Cap Growth	23.89%	7.63%	-5.54%	3.64%	-4.41%	-12.11%	Upgrade
Enterprise Value	1,816	1,624	1,506	1,575	1,500	1,507	Upgrade
Last Close Price	6.10	5.20	4.53	4.56	4.20	4.19	Upgrade
PE Ratio	18.20	16.42	15.81	19.70	21.43	22.90	Upgrade
Forward PE	18.78	17.12	15.21	19.62	21.47	23.30	Upgrade
PS Ratio	5.87	5.35	5.04	5.91	6.08	6.53	Upgrade
PB Ratio	10.90	7.67	7.27	8.24	8.44	8.89	Upgrade
P/TBV Ratio	13.17	8.92	8.36	9.27	9.42	9.84	Upgrade
P/FCF Ratio	18.71	16.34	13.77	21.31	36.88	24.32	Upgrade
P/OCF Ratio	12.70	11.16	9.33	10.60	11.94	12.63	Upgrade
PEG Ratio	-	7.03	7.03	7.03	7.03	8.32	Upgrade
EV/Sales Ratio	6.51	5.88	5.54	6.41	6.51	6.71	Upgrade
EV/EBITDA Ratio	10.62	9.95	9.64	11.62	11.75	12.33	Upgrade
EV/EBIT Ratio	13.94	12.49	12.01	15.20	16.41	16.78	Upgrade
EV/FCF Ratio	20.74	17.98	15.12	23.12	39.48	25.01	Upgrade
Debt / Equity Ratio	1.25	0.73	0.74	0.80	0.64	0.31	Upgrade
Debt / EBITDA Ratio	1.10	0.81	0.83	0.97	0.77	0.38	Upgrade
Debt / FCF Ratio	2.15	1.56	1.40	2.08	2.78	0.84	Upgrade
Asset Turnover	0.62	0.59	0.60	0.59	0.65	0.67	Upgrade
Inventory Turnover	110.83	108.11	115.66	110.99	92.15	88.88	Upgrade
Quick Ratio	0.58	0.74	0.81	0.48	0.88	0.77	Upgrade
Current Ratio	0.58	0.74	0.82	0.49	0.88	0.78	Upgrade
Return on Equity (ROE)	60.01%	47.18%	47.54%	43.08%	39.54%	36.68%	Upgrade
Return on Assets (ROA)	18.14%	17.44%	17.17%	15.59%	15.98%	16.76%	Upgrade
Return on Capital (ROIC)	25.31%	24.59%	24.28%	21.98%	23.45%	25.53%	Upgrade
Return on Capital Employed (ROCE)	42.80%	38.40%	37.60%	46.20%	32.00%	38.50%	Upgrade
Earnings Yield	5.49%	6.09%	6.32%	5.08%	4.67%	4.37%	Upgrade
FCF Yield	5.35%	6.12%	7.26%	4.69%	2.71%	4.11%	Upgrade
Dividend Yield	5.48%	6.42%	7.11%	6.02%	5.80%	5.69%	Upgrade
Payout Ratio	99.29%	96.22%	85.14%	88.52%	97.95%	98.97%	Upgrade
Buyback Yield / Dilution	-0.02%	-0.05%	-	-	-	1.33%	Upgrade
Total Shareholder Return	5.49%	6.38%	7.11%	6.02%	5.80%	7.03%	Upgrade

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