ETR:SJ3 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	Feb '26 Feb 26, 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 Capitalization	75,594	68,019	82,411	72,227	57,193	80,938
Market Cap Growth	-12.27%	-17.46%	14.10%	26.29%	-29.34%	65.75%
Enterprise Value	87,329	80,068	93,867	82,520	68,716	90,167
Last Close Price	304.57	275.99	-	-	221.87	302.35
PE Ratio	34.56	31.09	31.82	33.42	30.26	49.37
PS Ratio	3.76	3.39	3.69	3.46	2.76	4.62
PB Ratio	19.30	17.37	21.06	21.49	19.70	37.77
P/FCF Ratio	33.44	30.09	40.96	30.32	47.93	49.16
P/OCF Ratio	25.71	23.14	27.06	22.67	31.84	41.01
EV/Sales Ratio	4.38	3.99	4.21	3.96	3.32	5.14
EV/EBITDA Ratio	19.55	20.95	22.09	21.46	20.53	31.72
EV/EBIT Ratio	27.09	24.68	25.74	25.15	24.51	38.55
EV/FCF Ratio	38.63	35.42	46.65	34.64	57.58	54.76
Debt / Equity Ratio	3.06	3.06	3.18	3.32	4.10	4.72
Debt / EBITDA Ratio	2.67	2.67	2.49	2.50	3.02	2.99
Debt / FCF Ratio	5.30	5.30	6.18	4.68	9.97	6.14
Net Debt / Equity Ratio	3.02	3.02	3.12	3.25	4.04	4.65
Net Debt / EBITDA Ratio	3.09	3.09	2.88	2.84	3.50	3.51
Net Debt / FCF Ratio	5.23	5.23	6.08	4.58	9.81	6.05
Asset Turnover	0.95	0.95	0.99	1.01	1.02	0.97
Inventory Turnover	5.24	5.24	5.16	4.96	5.63	6.11
Quick Ratio	0.44	0.44	0.39	0.41	0.46	0.44
Current Ratio	0.87	0.87	0.79	0.83	0.99	0.88
Return on Equity (ROE)	59.39%	59.39%	69.05%	70.07%	72.94%	61.65%
Return on Assets (ROA)	9.61%	9.61%	10.13%	9.96%	8.66%	8.10%
Return on Invested Capital (ROIC)	15.83%	16.67%	18.05%	17.75%	16.01%	16.18%
Return on Capital Employed (ROCE)	20.10%	20.10%	22.40%	22.20%	18.00%	17.80%
Earnings Yield	2.89%	3.22%	3.14%	2.99%	3.31%	2.02%
FCF Yield	2.99%	3.32%	2.44%	3.30%	2.09%	2.03%
Dividend Yield	0.96%	0.97%	-	-	1.01%	0.64%
Payout Ratio	30.75%	30.75%	26.98%	26.11%	30.62%	31.49%
Buyback Yield / Dilution	1.46%	1.46%	1.63%	1.34%	1.98%	3.15%
Total Shareholder Return	2.42%	2.43%	1.63%	1.34%	3.00%	3.79%

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