ELI:SEM 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	Jun '26 Jun 2, 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	1,833	1,669	1,133	1,070	987	934
Market Cap Growth	24.59%	47.39%	5.82%	8.41%	5.64%	30.00%
Enterprise Value	3,327	3,300	2,764	2,529	2,167	2,358
Last Close Price	22.95	20.90	13.68	12.39	10.66	8.87
PE Ratio	38.94	10.66	4.87	4.38	3.22	4.72
Forward PE	11.95	9.66	4.98	6.71	5.20	8.17
PS Ratio	0.90	0.79	0.53	0.40	0.32	0.44
PB Ratio	0.87	0.80	0.57	0.59	0.60	0.70
P/TBV Ratio	1.85	1.69	2.21	2.53	1.86	2.26
P/FCF Ratio	-	5.91	3.64	3.86	1.79	2.59
P/OCF Ratio	-	3.10	2.05	1.98	1.35	1.92
EV/Sales Ratio	1.63	1.56	1.28	0.93	0.69	1.10
EV/EBITDA Ratio	10.39	9.15	5.28	3.90	2.46	4.95
EV/EBIT Ratio	24.22	18.29	7.98	5.59	3.25	7.86
EV/FCF Ratio	-	11.68	8.87	9.13	3.93	6.54
Debt / Equity Ratio	0.62	0.62	0.88	0.78	0.92	1.11
Debt / EBITDA Ratio	4.11	3.46	3.26	2.10	1.66	3.03
Debt / FCF Ratio	-	4.61	5.62	5.07	2.71	4.16
Net Debt / Equity Ratio	0.54	0.54	0.62	0.61	0.53	0.83
Net Debt / EBITDA Ratio	3.78	3.15	2.34	1.70	0.98	2.34
Net Debt / FCF Ratio	-	4.02	3.93	3.98	1.56	3.09
Asset Turnover	-	0.40	0.43	0.59	0.74	0.56
Inventory Turnover	-	3.95	3.44	4.51	5.95	5.61
Quick Ratio	-	0.35	0.80	0.71	0.82	0.76
Current Ratio	-	1.36	1.14	1.08	1.14	1.09
Return on Equity (ROE)	-	5.63%	13.78%	19.53%	28.34%	19.58%
Return on Assets (ROA)	-	2.12%	4.33%	6.12%	9.88%	4.87%
Return on Invested Capital (ROIC)	3.79%	4.63%	9.67%	13.94%	20.36%	11.29%
Return on Capital Employed (ROCE)	-	5.10%	8.90%	13.00%	21.50%	10.40%
Earnings Yield	34.39%	9.38%	20.55%	22.85%	31.11%	21.20%
FCF Yield	-	16.93%	27.50%	25.88%	55.86%	38.59%
Dividend Yield	2.72%	3.00%	4.58%	5.05%	8.91%	5.77%
Payout Ratio	-	65.42%	40.84%	55.71%	37.87%	43.51%
Buyback Yield / Dilution	-	-	-	-	-	0.10%
Total Shareholder Return	2.72%	3.00%	4.58%	5.05%	8.91%	5.87%