IDI Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Dec '24 Dec 4, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	468	472	344	369	303	319	Upgrade
Market Cap Growth	7.81%	36.97%	-6.68%	21.70%	-4.90%	11.49%	Upgrade
Enterprise Value	354	517	374	424	401	389	Upgrade
Last Close Price	65.60	60.66	42.36	43.62	32.45	32.94	Upgrade
PE Ratio	232.52	6.66	4.29	2.92	9.37	9.74	Upgrade
Forward PE	6.20	6.76	13.59	16.98	15.02	17.23	Upgrade
PS Ratio	5.50	5.27	3.66	2.53	7.02	6.41	Upgrade
PB Ratio	0.66	0.64	0.51	0.60	0.59	0.64	Upgrade
P/TBV Ratio	0.71	0.65	0.51	0.60	0.59	0.64	Upgrade
EV/Sales Ratio	3.96	5.77	3.97	2.90	9.29	7.81	Upgrade
EV/EBITDA Ratio	5.09	7.10	4.78	3.27	12.29	12.07	Upgrade
EV/EBIT Ratio	5.18	7.20	4.80	3.29	12.32	12.29	Upgrade
Debt / Equity Ratio	0.13	0.13	0.14	0.14	0.25	0.22	Upgrade
Debt / EBITDA Ratio	1.32	1.27	1.25	0.67	3.97	3.48	Upgrade
Asset Turnover	-	0.11	0.12	0.21	0.06	0.07	Upgrade
Quick Ratio	-	5.88	1.02	0.25	0.42	0.41	Upgrade
Current Ratio	-	5.88	1.02	0.25	0.42	0.41	Upgrade
Return on Equity (ROE)	-	10.08%	12.51%	22.33%	6.35%	6.67%	Upgrade
Return on Assets (ROA)	-	5.39%	6.34%	11.36%	3.06%	2.88%	Upgrade
Return on Capital (ROIC)	-	5.62%	6.63%	11.96%	3.23%	3.00%	Upgrade
Earnings Yield	0.41%	15.01%	23.33%	34.20%	10.67%	10.26%	Upgrade
FCF Yield	-3.62%	-6.64%	-3.19%	-4.61%	-2.85%	Upgrade
Dividend Yield	4.12%	4.53%	5.90%	7.80%	6.16%	4.55%	Upgrade
Payout Ratio	0.00%	27.63%	24.83%	18.56%	38.48%	41.70%	Upgrade
Buyback Yield / Dilution	-0.08%	0.03%	3.26%	0.44%	-0.52%	Upgrade
Total Shareholder Return	4.12%	4.45%	5.93%	11.05%	6.60%	4.03%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.