NRJ Group 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	May '26 May 14, 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	547	625	542	568	525	435
Market Cap Growth	4.81%	15.41%	-4.63%	8.31%	20.62%	-7.57%
Enterprise Value	149	309	246	289	256	196
Last Close Price	7.06	8.08	6.73	6.76	6.01	4.82
PE Ratio	18.10	7.46	12.91	12.58	15.13	15.76
Forward PE	16.73	18.40	11.35	14.49	18.24	19.60
PS Ratio	1.61	1.85	1.55	1.39	1.32	1.15
PB Ratio	0.70	0.80	0.75	0.81	0.77	0.66
P/TBV Ratio	0.99	1.14	1.13	1.23	1.20	1.06
P/FCF Ratio	11.33	12.96	12.30	15.89	10.15	11.12
P/OCF Ratio	7.57	8.65	8.06	9.31	7.70	7.58
EV/Sales Ratio	0.44	0.91	0.70	0.71	0.64	0.52
EV/EBITDA Ratio	2.29	5.70	3.41	4.35	3.96	3.90
EV/EBIT Ratio	4.44	9.47	4.86	6.25	5.78	6.85
EV/FCF Ratio	3.09	6.40	5.58	8.08	4.95	5.02
Debt / Equity Ratio	0.05	0.05	0.05	0.05	0.06	0.07
Debt / EBITDA Ratio	0.59	0.59	0.47	0.47	0.56	0.73
Debt / FCF Ratio	0.79	0.79	0.87	1.00	0.80	1.11
Net Debt / Equity Ratio	-0.51	-0.51	-0.44	-0.43	-0.42	-0.39
Net Debt / EBITDA Ratio	-7.34	-7.34	-4.42	-4.53	-4.41	-5.18
Net Debt / FCF Ratio	-8.25	-8.25	-7.24	-8.42	-5.51	-6.65
Asset Turnover	0.36	0.36	0.38	0.45	0.45	0.44
Inventory Turnover	-	-	13.62	15.52	12.47	11.35
Quick Ratio	4.48	4.48	3.35	3.22	3.05	2.79
Current Ratio	4.51	4.51	3.44	3.30	3.17	2.91
Return on Equity (ROE)	4.07%	4.07%	6.41%	6.55%	5.19%	4.23%
Return on Assets (ROA)	2.16%	2.16%	3.45%	3.21%	3.12%	2.06%
Return on Invested Capital (ROIC)	5.96%	5.84%	9.00%	8.65%	8.11%	5.21%
Return on Capital Employed (ROCE)	3.90%	3.90%	6.50%	6.10%	6.00%	4.00%
Earnings Yield	15.33%	13.40%	7.75%	7.95%	6.61%	6.35%
FCF Yield	8.83%	7.72%	8.13%	6.29%	9.85%	9.00%
Dividend Yield	3.26%	2.85%	4.31%	5.03%	4.32%	4.36%
Payout Ratio	26.78%	26.78%	62.70%	44.55%	46.85%	58.88%
Buyback Yield / Dilution	-0.00%	-0.00%	-0.03%	-0.03%	0.01%	0.01%
Total Shareholder Return	3.27%	2.84%	4.27%	5.00%	4.34%	4.37%

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