ETR:ISHA 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	33	17	24	29	35	54
Market Cap Growth	47.42%	-29.59%	-17.46%	-16.54%	-35.98%	28.34%
Enterprise Value	30.21	17.16	26.62	31.27	38.74	55.01
Last Close Price	1.68	1.08	1.63	1.98	2.43	3.80
PE Ratio	-	-	-	-	-	63.32
Forward PE	-	166.28	86.94	62.04	62.04	25.83
PS Ratio	1.04	0.50	0.61	0.76	0.94	1.50
PB Ratio	2.74	1.40	2.17	2.53	2.49	3.10
P/TBV Ratio	100.42	-	-	-	-	8.43
P/FCF Ratio	18.26	-	11.56	10.28	34.15	12.70
P/OCF Ratio	15.68	-	11.27	9.76	29.79	11.73
EV/Sales Ratio	0.95	0.52	0.69	0.82	1.05	1.53
EV/EBITDA Ratio	18.66	33.00	8.10	35.94	92.46	12.44
EV/EBIT Ratio	-	-	364.72	-	-	41.99
EV/FCF Ratio	16.77	-	12.94	11.16	38.32	12.96
Debt / Equity Ratio	0.62	0.69	0.93	0.97	0.96	0.76
Debt / EBITDA Ratio	5.18	17.67	3.51	14.37	35.06	3.01
Debt / FCF Ratio	4.66	-	5.61	4.46	14.53	3.13
Net Debt / Equity Ratio	-0.22	0.04	0.26	0.22	0.31	0.06
Net Debt / EBITDA Ratio	-1.66	0.80	0.87	2.82	10.07	0.25
Net Debt / FCF Ratio	-1.49	-0.93	1.38	0.88	4.17	0.26
Asset Turnover	0.94	0.94	1.03	0.96	0.91	1.04
Quick Ratio	0.96	1.11	0.86	1.05	1.31	3.50
Current Ratio	0.96	1.11	0.86	1.05	1.31	3.50
Return on Equity (ROE)	-17.99%	-28.08%	-3.16%	-24.44%	-22.76%	4.77%
Return on Assets (ROA)	-5.30%	-8.05%	0.23%	-6.54%	-7.45%	3.32%
Return on Invested Capital (ROIC)	-18.61%	-21.75%	0.63%	-16.26%	-16.47%	7.84%
Return on Capital Employed (ROCE)	-8.78%	-13.35%	0.33%	-9.62%	-9.08%	4.78%
Earnings Yield	-	-	-	-	-	1.58%
FCF Yield	5.48%	-	8.65%	9.72%	2.93%	7.87%
Buyback Yield / Dilution	-21.33%	-6.33%	-0.19%	1.30%	5.56%	-5.40%
Total Shareholder Return	-21.33%	-6.33%	-0.19%	1.30%	5.56%	-5.40%