Waga Energy 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	Aug '26 Aug 3, 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 Cap	623	649	379	521	584	559
Market Cap Growth	17.16%	71.28%	-27.27%	-10.79%	4.43%	-
Enterprise Value	786.54	811.83	428.48	544	547.63	476
Last Close Price	23.30	24.50	16.00	25.45	28.50	28.30
PS Ratio	10.45	10.88	6.81	15.66	30.47	45.59
PB Ratio	5.56	5.88	2.89	5.47	5.35	4.82
P/TBV Ratio	5.08	5.34	2.99	5.59	5.29	3.78
P/OCF Ratio	175.61	182.86	-	-	-	-
EV/Sales Ratio	13.19	13.61	7.70	16.36	28.58	38.82
Debt / Equity Ratio	1.86	1.86	0.77	0.53	0.39	0.16
Net Debt / Equity Ratio	1.46	1.46	0.36	0.22	-0.36	-0.73
Net Debt / EBITDA Ratio	-20.12	-20.12	-9.24	-2.74	7.36	36.86
Net Debt / FCF Ratio	-1.41	-1.41	-0.66	-0.33	0.81	6.04
Asset Turnover	0.17	0.17	0.23	0.17	0.11	0.12
Inventory Turnover	1.40	1.40	2.30	2.24	2.52	4.74
Quick Ratio	1.28	1.28	1.97	1.39	3.35	3.98
Current Ratio	1.81	1.81	2.54	1.96	3.81	4.24
Return on Equity (ROE)	-9.05%	-23.99%	-14.85%	-14.71%	-8.43%	-12.29%
Return on Assets (ROA)	-5.55%	-5.55%	-5.77%	-7.50%	-4.69%	-4.13%
Return on Invested Capital (ROIC)	-7.10%	-8.54%	-9.45%	-15.04%	-15.90%	-16.35%
Return on Capital Employed (ROCE)	-6.38%	-6.38%	-6.39%	-8.86%	-5.46%	-4.99%
Dividend Yield	-	0.05%	0.04%	0.00%	0.00%	0.00%
Payout Ratio	-	-0.84%	-0.87%	0.00%	0.00%	0.00%
Buyback Yield / Dilution	4.91%	4.91%	-15.69%	-1.72%	-30.45%	0.00%
Total Shareholder Return	4.91%	4.96%	-15.65%	-1.72%	-30.45%	0.00%