BUD:WABERERS 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	Mar '26 Mar 19, 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	82,634	87,365	66,873	65,385	34,901	38,439
Market Cap Growth	3.30%	30.64%	2.28%	87.34%	-9.21%	19.70%
Enterprise Value	127,946	148,059	162,644	138,441	92,157	78,917
Last Close Price	4890.00	5260.00	3887.50	3629.14	1872.80	2124.91
PE Ratio	5.72	6.05	7.54	5.80	4.51	5.79
PS Ratio	0.26	0.28	0.22	0.24	0.13	0.18
PB Ratio	0.90	0.95	0.91	1.13	0.77	1.51
P/TBV Ratio	1.32	1.40	1.38	1.42	1.06	3.01
P/FCF Ratio	1.27	1.34	2.01	2.78	11.71	2.35
P/OCF Ratio	1.08	1.14	1.64	1.71	3.25	2.05
EV/Sales Ratio	0.40	0.47	0.52	0.51	0.34	0.36
EV/EBITDA Ratio	3.05	3.66	11.13	13.05	7.29	8.48
EV/EBIT Ratio	5.65	6.85	13.82	13.08	7.36	8.99
EV/FCF Ratio	1.97	2.27	4.89	5.88	30.93	4.83
Debt / Equity Ratio	1.38	1.38	1.71	2.04	2.42	2.66
Debt / EBITDA Ratio	3.15	3.15	3.77	4.21	3.97	2.98
Debt / FCF Ratio	1.96	1.96	3.79	5.01	36.86	4.13
Net Debt / Equity Ratio	0.33	0.33	0.80	1.31	1.22	1.40
Net Debt / EBITDA Ratio	0.75	0.75	4.04	7.16	4.36	3.82
Net Debt / FCF Ratio	0.47	0.47	1.78	3.23	18.52	2.18
Asset Turnover	0.65	0.65	0.83	1.08	1.20	1.17
Inventory Turnover	87.82	87.82	152.75	139.62	150.00	165.86
Quick Ratio	0.44	0.44	1.42	1.23	1.49	0.93
Current Ratio	0.56	0.56	1.61	1.41	1.61	0.97
Return on Equity (ROE)	20.80%	20.80%	13.13%	22.46%	21.25%	28.91%
Return on Assets (ROA)	2.79%	2.79%	1.96%	2.62%	3.45%	2.93%
Return on Invested Capital (ROIC)	13.18%	13.88%	6.75%	7.06%	11.53%	10.94%
Return on Capital Employed (ROCE)	10.40%	10.40%	3.10%	5.40%	7.10%	7.80%
Earnings Yield	17.48%	16.53%	13.26%	17.24%	22.18%	17.26%
FCF Yield	78.80%	74.53%	49.73%	35.99%	8.54%	42.54%
Dividend Yield	2.77%	2.66%	3.45%	3.35%	5.34%	-
Payout Ratio	15.69%	15.69%	24.99%	16.06%	-	-
Buyback Yield / Dilution	0.56%	0.56%	1.67%	-	0.11%	0.36%
Total Shareholder Return	3.33%	3.22%	5.11%	3.35%	5.45%	0.36%

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