Xior Student Housing 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	Jul '26 Jul 22, 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 Cap	1,305	1,352	1,256	1,135	1,004	1,363
Market Cap Growth	-8.96%	7.67%	10.58%	13.05%	-26.30%	34.64%
Enterprise Value	2,886	3,106	2,943	2,811	2,557	2,287
Last Close Price	28.35	28.95	29.65	29.70	28.90	49.05
PE Ratio	17.35	19.56	18.30	-	4.65	14.69
PS Ratio	5.74	6.49	6.73	6.13	7.51	14.42
PB Ratio	0.73	0.77	0.77	0.75	0.68	1.38
P/TBV Ratio	0.74	0.77	0.75	0.73	0.58	1.23
P/FCF Ratio	-	13.20	16.63	-	-	-
P/OCF Ratio	-	10.19	10.96	43.54	9.68	-
EV/Sales Ratio	12.69	14.90	15.78	15.18	19.12	24.20
EV/EBITDA Ratio	37.17	51.08	37.01	17.81	10.98	13.81
EV/EBIT Ratio	37.30	51.36	37.01	17.88	10.99	13.82
EV/FCF Ratio	-	30.33	38.97	-	-	-
Debt / Equity Ratio	0.93	0.96	0.97	0.80	0.94	0.75
Debt / EBITDA Ratio	10.15	28.90	21.32	10.70	6.70	5.53
Debt / FCF Ratio	-	17.16	22.45	-	-	-
Net Debt / Equity Ratio	0.98	1.00	1.03	1.10	1.05	0.92
Net Debt / EBITDA Ratio	10.13	28.82	21.21	10.61	6.66	5.46
Net Debt / FCF Ratio	-	17.11	22.33	-9.93	-157.01	-3.20
Asset Turnover	0.05	0.06	0.05	0.06	0.05	0.05
Quick Ratio	0.03	0.04	0.05	0.03	0.05	0.06
Current Ratio	0.44	0.48	0.49	0.20	0.28	0.41
Return on Equity (ROE)	4.24%	4.05%	4.22%	-0.63%	14.98%	9.90%
Return on Assets (ROA)	5.47%	1.95%	2.58%	6.75%	9.43%	7.87%
Return on Invested Capital (ROIC)	5.82%	2.07%	2.74%	7.17%	10.09%	8.60%
Return on Capital Employed (ROCE)	4.91%	1.78%	2.61%	5.43%	9.66%	9.87%
Earnings Yield	5.77%	5.11%	5.46%	-	21.52%	6.81%
FCF Yield	-	7.58%	6.01%	-	-	-
Dividend Yield	6.29%	3.66%	3.84%	4.50%	2.83%	2.20%
Payout Ratio	-	71.33%	70.30%	-528.34%	13.15%	32.32%
Buyback Yield / Dilution	-8.82%	-12.55%	-10.70%	-23.78%	-21.76%	-25.99%
Total Shareholder Return	-2.53%	-8.90%	-6.87%	-19.28%	-18.93%	-23.79%