Exmar NV Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 24, 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	839	793	659	435	453	246
Market Cap Growth	26.77%	20.22%	51.63%	-4.04%	84.40%	56.18%
Enterprise Value	923	773	737	189	655	507
Last Close Price	10.55	9.97	8.64	5.24	3.28	1.64
PE Ratio	10.81	12.52	3.77	6.68	1.51	24.10
Forward PE	-	8.16	8.16	36.56	4.47	-
PS Ratio	3.97	3.75	1.96	0.99	3.11	1.89
PB Ratio	1.79	1.70	1.12	1.00	0.61	0.52
P/TBV Ratio	1.80	1.70	1.12	1.00	0.61	0.52
P/FCF Ratio	13.22	12.50	16.67	10.57	559.33	-
P/OCF Ratio	9.53	9.01	13.04	9.27	18.64	2.50
EV/Sales Ratio	4.37	3.66	2.19	0.43	4.50	3.89
EV/EBITDA Ratio	10.13	11.41	8.58	3.01	34.15	11.60
EV/EBIT Ratio	13.40	16.11	12.88	5.62	-	28.80
EV/FCF Ratio	14.54	12.18	18.65	4.59	808.29	-
Debt / Equity Ratio	0.51	0.51	0.52	0.55	0.27	0.79
Debt / EBITDA Ratio	3.38	3.38	3.48	3.73	9.93	8.27
Debt / FCF Ratio	3.74	3.74	7.73	5.83	252.13	-
Net Debt / Equity Ratio	0.18	0.18	0.07	0.18	-0.38	0.66
Net Debt / EBITDA Ratio	1.24	1.24	0.47	1.28	-14.69	7.08
Net Debt / FCF Ratio	1.32	1.32	1.02	1.94	-347.81	-14.89
Asset Turnover	0.26	0.26	0.36	0.46	0.14	0.15
Inventory Turnover	-	-	-	29.42	-	-
Quick Ratio	2.52	2.52	3.57	1.40	4.51	0.83
Current Ratio	2.73	2.73	3.76	1.57	4.68	1.57
Return on Equity (ROE)	12.83%	12.83%	33.16%	11.24%	47.98%	2.15%
Return on Assets (ROA)	3.66%	3.66%	3.81%	2.21%	-0.67%	1.29%
Return on Invested Capital (ROIC)	7.85%	7.82%	9.14%	6.58%	-1.67%	1.97%
Return on Capital Employed (ROCE)	7.00%	7.00%	6.50%	5.10%	-1.10%	2.30%
Earnings Yield	7.55%	7.99%	26.51%	14.97%	66.13%	4.15%
FCF Yield	7.56%	8.00%	6.00%	9.46%	0.18%	-8.45%
Dividend Yield	8.53%	5.01%	-	91.52%	59.44%	4.87%
Payout Ratio	186.77%	186.77%	26.59%	543.39%	18.62%	177.59%
Buyback Yield / Dilution	-12.72%	-12.72%	-0.12%	-0.44%	-	-
Total Shareholder Return	-4.38%	-7.70%	-0.12%	91.08%	59.44%	4.87%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.