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	78,795	91,645	81,736	71,701	76,400
Market Cap Growth	-33.81%	-14.02%	12.12%	13.99%	-6.15%	46.72%
Enterprise Value	88,200	95,413	108,859	92,470	82,437	86,578
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/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	4.04	5.08	4.64	4.54	4.99
EV/EBITDA Ratio	12.26	14.67	18.17	16.81	17.42	18.36
EV/EBIT Ratio	14.70	17.51	21.37	19.99	21.99	22.93
EV/FCF Ratio	20.71	21.79	31.19	27.48	31.43	31.79
Debt / Equity Ratio	-	1.38	1.59	1.22	1.22	1.14
Debt / EBITDA Ratio	3.19	2.89	3.20	2.46	2.49	2.44
Debt / FCF Ratio	4.70	4.29	5.49	4.02	4.50	4.23
Net Debt / Equity Ratio	-	1.24	1.46	0.99	1.14	1.04
Net Debt / EBITDA Ratio	2.95	2.53	2.84	1.92	2.23	2.12
Net Debt / FCF Ratio	4.34	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	0.08	0.49	0.49	0.49	0.41	1.10
Current Ratio	1.14	1.10	1.13	1.10	1.06	1.24
Return on Equity (ROE)	53.12%	29.35%	31.79%	32.89%	28.10%	30.99%
Return on Assets (ROA)	7.76%	8.26%	8.36%	8.67%	8.25%	9.65%
Return on Invested Capital (ROIC)	-	14.18%	15.21%	16.92%	14.26%	14.99%
Return on Capital Employed (ROCE)	15.91%	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%