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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 9, 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	45,079	46,786	32,383	21,952	13,894	16,112
Market Cap Growth	33.58%	44.48%	47.52%	58.00%	-13.77%	51.76%
Enterprise Value	48,106	51,427	41,464	29,562	21,138	23,546
Last Close Price	1320.00	1370.00	915.84	536.90	294.34	321.38
PE Ratio	10.54	10.63	16.41	8.63	5.42	11.55
Forward PE	8.30	9.07	8.21	6.21	6.21	10.70
PS Ratio	0.92	0.96	0.82	0.67	0.46	1.11
PB Ratio	7.99	8.29	10.89	4.01	2.65	2.33
P/TBV Ratio	-	-	-	-	-	3.31
P/FCF Ratio	6.67	6.92	9.39	6.30	1.69	29.26
P/OCF Ratio	6.08	6.31	8.59	6.26	1.65	22.40
PEG Ratio	-	0.63	0.63	0.25	0.25	0.49
EV/Sales Ratio	0.98	1.05	1.04	0.90	0.70	1.63
EV/EBITDA Ratio	7.04	8.10	8.94	12.55	6.57	13.94
EV/EBIT Ratio	8.54	9.13	10.91	18.18	6.70	15.68
EV/FCF Ratio	7.12	7.61	12.02	8.49	2.57	42.76
Debt / Equity Ratio	2.16	2.16	5.10	2.88	3.17	1.70
Debt / EBITDA Ratio	1.79	1.79	2.96	5.69	4.82	6.43
Debt / FCF Ratio	1.80	1.80	4.40	4.53	2.02	21.31
Net Debt / Equity Ratio	0.47	0.47	3.20	1.37	1.14	0.94
Net Debt / EBITDA Ratio	0.42	0.42	2.05	3.17	1.86	3.85
Net Debt / FCF Ratio	0.39	0.39	2.76	2.15	0.73	11.81
Asset Turnover	1.39	1.39	1.20	0.88	0.95	0.66
Inventory Turnover	26.85	26.85	13.70	6.36	3.48	1.49
Quick Ratio	1.34	1.34	1.55	2.11	1.72	1.01
Current Ratio	1.74	1.74	2.17	2.74	2.56	2.12
Return on Equity (ROE)	105.49%	105.49%	51.15%	50.48%	48.29%	21.42%
Return on Assets (ROA)	9.99%	9.99%	7.19%	2.72%	6.19%	4.25%
Return on Invested Capital (ROIC)	49.37%	39.79%	19.21%	10.76%	20.25%	9.47%
Return on Capital Employed (ROCE)	22.40%	22.40%	15.20%	6.00%	9.80%	10.40%
Earnings Yield	9.76%	9.41%	6.48%	12.33%	19.51%	9.13%
FCF Yield	15.00%	14.45%	10.65%	15.87%	59.30%	3.42%
Dividend Yield	3.51%	-	2.40%	23.32%	36.45%	9.96%
Payout Ratio	33.85%	33.85%	212.17%	141.77%	43.23%	94.43%
Buyback Yield / Dilution	-6.19%	-6.19%	-0.78%	-1.25%	1.20%	0.20%
Total Shareholder Return	-2.68%	-6.19%	1.61%	22.07%	37.65%	10.16%

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