AdUX SA Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 19, 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	10	9	7	9	13	11
Market Cap Growth	24.30%	24.33%	-16.36%	-32.56%	12.92%	40.49%
Enterprise Value	15	15	7	8	10	9
Last Close Price	1.67	1.44	1.16	1.39	2.05	1.81
PE Ratio	3.00	2.40	3.19	2.11	54.18	-
Forward PE	4.90	-	-	-	-	-
PS Ratio	0.44	0.36	0.33	0.37	0.53	0.63
PB Ratio	3.16	3.70	-5.72	-2.46	-2.46	-2.03
P/TBV Ratio	41.65	-	-	-	-	-
P/FCF Ratio	7.07	9.83	7.62	6.54	11.50	-
P/OCF Ratio	5.43	6.79	5.87	5.40	8.47	-
EV/Sales Ratio	0.61	0.62	0.33	0.36	0.40	0.52
EV/EBITDA Ratio	4.25	4.71	2.44	3.97	6.76	-
EV/EBIT Ratio	4.92	4.93	3.00	4.72	12.34	-
EV/FCF Ratio	9.92	16.63	7.79	6.39	8.63	-
Debt / Equity Ratio	1.65	2.24	-3.81	-1.00	-0.57	-0.70
Debt / EBITDA Ratio	1.59	1.38	1.30	1.32	1.60	-
Debt / FCF Ratio	3.69	5.95	5.08	2.67	2.66	-
Net Debt / Equity Ratio	1.28	1.43	-2.32	-0.43	-0.21	-0.43
Net Debt / EBITDA Ratio	1.58	1.08	0.97	0.72	0.77	-2.08
Net Debt / FCF Ratio	2.87	3.80	3.09	1.16	0.98	-2.56
Asset Turnover	0.60	0.65	0.70	0.84	0.90	0.60
Quick Ratio	0.91	0.88	0.84	0.79	0.73	0.71
Current Ratio	0.97	0.94	0.88	0.81	0.76	0.73
Return on Equity (ROE)	217.17%	639.59%	-	-	-	-
Return on Assets (ROA)	4.67%	5.11%	4.85%	3.95%	1.83%	-4.38%
Return on Invested Capital (ROIC)	39.12%	81.66%	-	-	-	-
Return on Capital Employed (ROCE)	75.30%	108.40%	-306.90%	-69.50%	-19.90%	64.60%
Earnings Yield	33.31%	41.70%	31.37%	47.42%	1.85%	-7.52%
FCF Yield	14.15%	10.17%	13.12%	15.29%	8.70%	-8.21%
Buyback Yield / Dilution	1.22%	0.04%	-0.02%	0.25%	-2.54%	8.82%

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