ETR:COZ 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 2, 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	33,336	36,829	34,263	27,501	40,976	35,818
Market Cap Growth	-11.06%	7.49%	24.59%	-32.88%	14.40%	18.36%
Enterprise Value	32,340	36,672	33,427	26,368	40,329	34,925
Last Close Price	68.77	65.18	65.18	65.18	74.55	61.54
PE Ratio	18.38	17.02	17.81	12.84	21.81	31.48
PS Ratio	1.88	1.93	1.96	1.51	2.52	2.63
PB Ratio	2.63	2.65	2.86	2.39	3.89	4.04
P/TBV Ratio	6.18	6.51	6.32	5.41	9.04	9.21
P/FCF Ratio	14.75	20.87	18.81	13.15	21.03	15.10
P/OCF Ratio	13.28	17.95	16.25	11.45	18.68	13.28
EV/Sales Ratio	1.84	1.92	1.91	1.45	2.48	2.57
EV/EBITDA Ratio	9.74	10.79	10.81	8.05	13.62	14.95
EV/EBIT Ratio	11.70	12.55	12.59	9.49	16.23	18.34
EV/FCF Ratio	14.31	20.78	18.36	12.60	20.70	14.73
Debt / Equity Ratio	0.08	0.10	0.10	0.13	0.14	0.16
Debt / EBITDA Ratio	0.30	0.40	0.36	0.41	0.45	0.56
Debt / FCF Ratio	0.44	0.82	0.67	0.69	0.75	0.61
Asset Turnover	1.03	1.03	1.07	1.09	1.06	1.00
Quick Ratio	1.97	1.76	1.95	1.88	1.87	1.73
Current Ratio	2.36	2.09	2.25	2.17	2.08	1.94
Return on Equity (ROE)	14.50%	16.21%	16.65%	18.85%	18.72%	12.74%
Return on Assets (ROA)	10.16%	9.84%	10.10%	10.39%	10.16%	8.79%
Return on Invested Capital (ROIC)	14.66%	17.93%	19.18%	20.20%	20.50%	15.77%
Return on Capital Employed (ROCE)	19.60%	18.50%	19.40%	20.50%	19.70%	17.40%
Earnings Yield	5.44%	5.88%	5.61%	7.79%	4.59%	3.18%
FCF Yield	6.78%	4.79%	5.32%	7.61%	4.75%	6.62%
Dividend Yield	1.72%	1.79%	1.61%	1.55%	1.17%	1.17%
Payout Ratio	28.62%	26.79%	27.80%	24.63%	23.82%	34.48%
Buyback Yield / Dilution	1.15%	1.58%	2.70%	1.70%	2.40%	3.39%
Total Shareholder Return	2.87%	3.38%	4.31%	3.26%	3.57%	4.56%

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