ETR:MSN 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	Mar '26 Mar 16, 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	71,745	77,939	90,650	80,849	70,923	75,571
Market Cap Growth	-33.81%	-14.02%	12.12%	13.99%	-6.15%	46.72%
Enterprise Value	88,200	94,089	107,396	91,196	81,273	85,351
PE Ratio	20.25	22.01	25.97	25.16	27.40	28.36
Forward PE	16.46	18.36	23.04	22.35	22.78	26.23
PEG Ratio	-	3.03	2.62	1.94	2.49	1.95
PS Ratio	3.12	3.33	4.28	4.11	3.95	4.40
PB Ratio	5.50	5.96	7.84	7.66	7.78	7.92
P/TBV Ratio	4.92	6.07	7.90	7.76	7.94	8.10
P/FCF Ratio	16.84	17.99	26.25	24.29	27.34	28.05
P/OCF Ratio	15.92	17.00	24.33	21.92	23.63	24.81
EV/Sales Ratio	3.77	4.03	5.07	4.63	4.53	4.97
EV/EBITDA Ratio	12.26	14.62	18.12	16.76	17.37	18.29
EV/EBIT Ratio	14.70	17.45	21.31	19.93	21.92	22.85
EV/FCF Ratio	20.71	21.72	31.10	27.40	31.33	31.68
Debt / Equity Ratio	1.38	1.38	1.59	1.22	1.22	1.14
Debt / EBITDA Ratio	2.89	2.89	3.20	2.46	2.49	2.44
Debt / FCF Ratio	4.29	4.29	5.49	4.02	4.50	4.23
Net Debt / Equity Ratio	1.24	1.24	1.46	0.99	1.14	1.04
Net Debt / EBITDA Ratio	2.53	2.53	2.84	1.92	2.23	2.12
Net Debt / FCF Ratio	3.75	3.75	4.88	3.14	4.02	3.67
Asset Turnover	0.47	0.47	0.47	0.49	0.53	0.59
Quick Ratio	0.49	0.49	0.49	0.49	0.41	1.10
Current Ratio	1.10	1.10	1.13	1.10	1.06	1.24
Return on Equity (ROE)	29.35%	29.35%	31.79%	32.89%	28.10%	30.99%
Return on Assets (ROA)	8.26%	8.26%	8.36%	8.67%	8.25%	9.65%
Return on Invested Capital (ROIC)	10.04%	10.04%	10.37%	10.85%	10.37%	12.61%
Return on Capital Employed (ROCE)	16.68%	16.68%	17.84%	19.38%	15.85%	15.90%
Earnings Yield	4.94%	4.54%	3.85%	3.97%	3.65%	3.53%
FCF Yield	5.94%	5.56%	3.81%	4.12%	3.66%	3.56%
Dividend Yield	2.19%	1.87%	1.45%	1.39%	1.38%	1.16%
Payout Ratio	40.50%	40.84%	37.27%	34.56%	37.31%	32.64%
Buyback Yield / Dilution	0.40%	0.40%	0.60%	1.19%	1.56%	-0.20%
Total Shareholder Return	2.60%	2.27%	2.05%	2.57%	2.94%	0.97%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.