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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 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	87,295	66,873	65,385	34,901	38,439	32,114
Market Cap Growth	19.07%	2.28%	87.34%	-9.21%	19.70%	71.22%
Enterprise Value	146,817	162,644	138,441	92,157	78,917	90,499
Last Close Price	5160.00	3887.50	3629.14	1872.80	2124.91	1530.66
PE Ratio	6.17	7.54	5.80	4.51	5.79	-
PS Ratio	0.28	0.22	0.24	0.13	0.18	0.16
PB Ratio	0.95	0.91	1.13	0.77	1.51	1.57
P/TBV Ratio	1.28	1.38	1.42	1.06	3.01	4.04
P/FCF Ratio	0.84	2.01	2.78	11.71	2.35	1.21
P/OCF Ratio	0.79	1.64	1.71	3.25	2.05	1.15
EV/Sales Ratio	0.50	0.52	0.51	0.34	0.36	0.44
EV/EBITDA Ratio	4.01	11.13	13.05	7.29	8.48	45.38
EV/EBIT Ratio	8.98	13.82	13.08	7.36	8.99	-
EV/FCF Ratio	1.41	4.89	5.88	30.93	4.83	3.41
Debt / Equity Ratio	1.31	1.71	2.04	2.42	2.66	3.47
Debt / EBITDA Ratio	3.21	3.77	4.21	3.97	2.98	4.69
Debt / FCF Ratio	1.16	3.79	5.01	36.86	4.13	2.67
Net Debt / Equity Ratio	0.52	0.80	1.31	1.22	1.40	2.12
Net Debt / EBITDA Ratio	2.42	4.04	7.16	4.36	3.82	21.71
Net Debt / FCF Ratio	0.46	1.78	3.23	18.52	2.18	1.63
Asset Turnover	0.77	0.83	1.08	1.20	1.17	1.03
Inventory Turnover	-	152.75	139.62	150.00	165.86	144.71
Quick Ratio	1.43	1.42	1.23	1.49	0.93	0.78
Current Ratio	1.88	1.61	1.41	1.61	0.97	0.80
Return on Equity (ROE)	21.55%	13.13%	22.46%	21.25%	28.91%	-52.27%
Return on Assets (ROA)	2.57%	1.96%	2.62%	3.45%	2.93%	-1.10%
Return on Invested Capital (ROIC)	11.74%	6.75%	7.06%	11.53%	10.94%	-4.13%
Return on Capital Employed (ROCE)	3.70%	3.10%	5.40%	7.10%	7.80%	-3.50%
Earnings Yield	16.20%	13.26%	17.24%	22.18%	17.26%	-47.36%
FCF Yield	118.92%	49.73%	35.99%	8.54%	42.54%	82.69%
Dividend Yield	2.62%	3.45%	3.35%	5.34%	-	-
Payout Ratio	16.24%	24.99%	16.06%	-	-	-
Buyback Yield / Dilution	16.14%	1.67%	-	0.11%	0.36%	0.21%
Total Shareholder Return	18.76%	5.11%	3.35%	5.45%	0.36%	0.21%

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