EPA:VIL 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	1,110	724	540	377	380	391
Market Cap Growth	43.94%	33.99%	43.27%	-0.81%	-2.85%	22.39%
Last Close Price	17.80	11.16	7.93	5.26	4.93	4.80
PE Ratio	9.04	6.00	5.51	5.13	7.46	8.00
PS Ratio	0.91	0.62	0.51	0.39	0.45	0.45
PB Ratio	1.56	1.00	0.87	0.65	0.71	0.80
P/FCF Ratio	8.52	5.77	4.28	2.80	8.15	5.06
P/OCF Ratio	7.97	5.47	4.13	2.71	7.62	4.72
Debt / Equity Ratio	0.85	0.70	0.72	0.81	1.08	0.84
Debt / FCF Ratio	4.65	4.04	3.53	3.52	12.46	5.37
Net Debt / Equity Ratio	0.03	-0.06	-0.08	0.01	0.23	0.09
Net Debt / FCF Ratio	0.14	-0.37	-0.42	0.03	2.62	0.57
Asset Turnover	0.38	0.43	0.40	0.33	0.30	0.34
Quick Ratio	1.21	1.25	1.31	1.29	1.19	1.25
Current Ratio	1.29	1.31	1.32	1.32	1.23	1.27
Return on Equity (ROE)	25.37%	24.73%	22.18%	18.94%	14.54%	14.52%
Return on Assets (ROA)	5.37%	6.15%	5.05%	3.65%	2.69%	2.75%
Return on Invested Capital (ROIC)	9.53%	9.56%	8.21%	6.17%	4.09%	5.99%
Earnings Yield	11.21%	16.67%	18.15%	19.50%	13.40%	12.50%
FCF Yield	11.74%	17.33%	23.38%	35.70%	12.26%	19.76%
Dividend Yield	2.64%	4.21%	5.04%	6.65%	6.09%	5.83%
Payout Ratio	23.57%	20.87%	22.68%	26.27%	35.90%	33.68%
Buyback Yield / Dilution	0.65%	1.23%	1.23%	1.78%	1.05%	4.12%
Total Shareholder Return	3.29%	5.44%	6.27%	8.43%	7.14%	9.95%

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