Spindox 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	2015 - 2019
Period Ending	Sep '25 Sep 22, 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	2015 - 2019
Market Capitalization	72	59	50	47	110	-	Upgrade
Market Cap Growth	17.50%	17.50%	5.68%	-57.06%	-	-	Upgrade
Enterprise Value	68	63	54	41	108	-	Upgrade
Last Close Price	12.60	10.30	9.10	8.60	18.30	-	Upgrade
PE Ratio	154.81	126.38	-	74.40	41.09	-	Upgrade
Forward PE	21.34	22.97	11.09	14.78	-	-	Upgrade
PS Ratio	0.67	0.55	0.51	0.58	1.60	-	Upgrade
PB Ratio	3.71	3.03	3.25	3.20	7.92	-	Upgrade
P/TBV Ratio	-	-	-	-	11.21	-	Upgrade
P/FCF Ratio	7.36	6.01	-	5.52	12.13	-	Upgrade
P/OCF Ratio	6.98	5.70	-	5.01	11.52	-	Upgrade
EV/Sales Ratio	0.63	0.58	0.55	0.51	1.58	-	Upgrade
EV/EBITDA Ratio	8.19	7.60	8.20	6.45	21.17	-	Upgrade
EV/EBIT Ratio	14.72	13.66	18.71	15.39	26.83	-	Upgrade
EV/FCF Ratio	6.94	6.44	-	4.80	11.98	-	Upgrade
Debt / Equity Ratio	0.70	0.70	1.29	1.13	0.81	2.01	Upgrade
Debt / EBITDA Ratio	1.65	1.65	3.04	2.62	2.20	2.14	Upgrade
Debt / FCF Ratio	1.40	1.40	-	1.95	1.24	3.42	Upgrade
Asset Turnover	1.36	1.36	1.17	1.15	1.44	1.74	Upgrade
Quick Ratio	1.46	1.46	1.41	1.48	1.63	1.43	Upgrade
Current Ratio	1.51	1.51	1.45	1.49	1.64	1.44	Upgrade
Return on Equity (ROE)	5.71%	5.71%	1.69%	5.63%	29.26%	46.27%	Upgrade
Return on Assets (ROA)	3.64%	3.64%	2.16%	2.35%	5.33%	5.60%	Upgrade
Return on Capital (ROIC)	8.42%	8.42%	5.37%	5.89%	13.17%	16.46%	Upgrade
Return on Capital Employed (ROCE)	10.90%	10.90%	6.60%	6.00%	12.00%	18.10%	Upgrade
Earnings Yield	0.65%	0.79%	-0.11%	1.34%	2.43%	-	Upgrade
FCF Yield	13.58%	16.63%	-7.99%	18.11%	8.24%	-	Upgrade
Payout Ratio	-	-	-	-	13.02%	-	Upgrade
Buyback Yield / Dilution	-3.96%	-3.96%	-	-	-	-	Upgrade

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.