BUD:DUNAHOUSE Ratios and Metrics

Market cap in millions HUF. Fiscal year is January - December.

Millions HUF. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 5, 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	49,518	32,383	21,952	13,894	16,112	10,617
Market Cap Growth	46.44%	47.52%	58.00%	-13.77%	51.76%	-19.83%
Enterprise Value	54,159	41,464	29,562	21,138	23,546	19,063
Last Close Price	1450.00	915.84	536.90	294.34	321.38	221.65
PE Ratio	14.90	16.41	8.63	5.42	11.55	8.32
Forward PE	11.42	8.21	6.21	6.21	10.70	17.24
PS Ratio	1.10	0.82	0.67	0.46	1.11	1.17
PB Ratio	11.63	10.89	4.01	2.65	2.33	1.55
P/TBV Ratio	-	-	-	-	3.31	2.06
P/FCF Ratio	8.83	9.39	6.30	1.69	29.26	-
P/OCF Ratio	7.53	8.59	6.26	1.65	22.40	-
PEG Ratio	-	0.63	0.25	0.25	0.49	-
EV/Sales Ratio	1.20	1.04	0.90	0.70	1.63	2.10
EV/EBITDA Ratio	9.78	8.94	12.55	6.57	13.94	13.84
EV/EBIT Ratio	13.08	10.91	18.18	6.70	15.68	14.89
EV/FCF Ratio	9.65	12.02	8.49	2.57	42.76	-
Debt / Equity Ratio	2.85	5.10	2.88	3.17	1.70	1.77
Debt / EBITDA Ratio	2.19	2.96	5.69	4.82	6.43	7.96
Debt / FCF Ratio	2.16	4.40	4.53	2.02	21.31	-
Asset Turnover	1.41	1.20	0.88	0.95	0.66	0.50
Inventory Turnover	18.34	13.70	6.36	3.48	1.49	1.01
Quick Ratio	1.32	1.55	2.11	1.72	1.01	1.04
Current Ratio	1.82	2.17	2.74	2.56	2.12	2.19
Return on Equity (ROE)	94.55%	51.15%	50.48%	48.29%	21.42%	21.57%
Return on Assets (ROA)	8.09%	7.19%	2.72%	6.19%	4.25%	4.40%
Return on Invested Capital (ROIC)	28.48%	19.21%	10.76%	20.25%	9.47%	9.08%
Return on Capital Employed (ROCE)	17.50%	15.20%	6.00%	9.80%	10.40%	9.10%
Earnings Yield	6.45%	6.48%	12.33%	19.51%	9.13%	12.58%
FCF Yield	11.33%	10.65%	15.87%	59.30%	3.42%	-3.76%
Dividend Yield	1.51%	2.40%	23.32%	36.45%	9.96%	17.69%
Payout Ratio	23.36%	212.17%	141.77%	43.23%	94.43%	5.16%
Buyback Yield / Dilution	2.00%	-0.78%	-1.25%	1.20%	0.20%	-0.04%
Total Shareholder Return	3.51%	1.61%	22.07%	37.65%	10.16%	17.64%

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