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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 30, 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 Capitalization	1,643	1,501	1,476	1,371	1,452	1,401
Market Cap Growth	10.52%	1.69%	7.63%	-5.54%	3.64%	-4.41%
Enterprise Value	1,780	1,666	1,624	1,506	1,575	1,500
Last Close Price	6.12	5.59	5.20	4.53	4.56	4.20
PE Ratio	18.55	16.93	16.42	15.81	19.70	21.43
Forward PE	18.89	16.99	17.12	15.21	19.62	21.47
PS Ratio	5.78	5.28	5.35	5.04	5.91	6.08
PB Ratio	8.56	7.82	7.67	7.27	8.24	8.44
P/TBV Ratio	10.38	9.48	8.92	8.36	9.27	9.42
P/FCF Ratio	14.88	13.59	16.34	13.77	21.31	36.88
P/OCF Ratio	11.28	10.30	11.16	9.33	10.60	11.94
PEG Ratio	-	7.03	7.03	7.03	7.03	7.03
EV/Sales Ratio	6.26	5.86	5.88	5.54	6.41	6.51
EV/EBITDA Ratio	10.09	10.00	9.95	9.64	11.62	11.75
EV/EBIT Ratio	13.70	12.82	12.49	12.01	15.20	16.41
EV/FCF Ratio	16.12	15.08	17.98	15.12	23.12	39.48
Debt / Equity Ratio	0.76	0.76	0.73	0.74	0.80	0.64
Debt / EBITDA Ratio	0.83	0.83	0.81	0.83	0.97	0.77
Debt / FCF Ratio	1.32	1.32	1.56	1.40	2.08	2.78
Net Debt / Equity Ratio	0.71	0.71	0.66	0.56	0.60	0.53
Net Debt / EBITDA Ratio	0.82	0.82	0.78	0.67	0.78	0.69
Net Debt / FCF Ratio	1.24	1.24	1.41	1.06	1.55	2.33
Asset Turnover	0.61	0.61	0.59	0.60	0.59	0.65
Inventory Turnover	134.33	134.33	108.11	115.66	110.99	92.15
Quick Ratio	0.37	0.37	0.73	0.81	0.48	0.88
Current Ratio	0.38	0.38	0.73	0.82	0.49	0.88
Return on Equity (ROE)	46.11%	46.11%	47.18%	47.54%	43.08%	39.54%
Return on Assets (ROA)	17.52%	17.52%	17.44%	17.17%	15.59%	15.98%
Return on Invested Capital (ROIC)	27.75%	28.54%	30.40%	31.11%	27.99%	28.54%
Return on Capital Employed (ROCE)	55.40%	55.40%	38.60%	37.60%	46.20%	32.00%
Earnings Yield	5.39%	5.91%	6.09%	6.32%	5.08%	4.67%
FCF Yield	6.72%	7.36%	6.12%	7.26%	4.69%	2.71%
Dividend Yield	5.39%	5.90%	6.42%	7.11%	6.02%	5.80%
Payout Ratio	100.00%	101.18%	96.22%	85.14%	88.52%	97.95%
Buyback Yield / Dilution	-	-	-0.05%	-	-	-
Total Shareholder Return	5.39%	5.90%	6.38%	7.11%	6.02%	5.80%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.