ETR:SWG 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	Jan '26 Jan 29, 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	155,428	151,205	130,860	113,491	145,431	139,808
Market Cap Growth	18.60%	15.55%	15.30%	-21.96%	4.02%	71.59%
Last Close Price	86.98	86.14	-	50.84	74.90	72.21
PE Ratio	21.68	21.09	24.73	26.98	23.43	29.66
PS Ratio	7.63	7.42	6.91	6.63	7.49	8.59
PB Ratio	3.70	3.60	2.80	3.06	4.25	2.83
P/FCF Ratio	-	-	66.09	6.64	143.12	132.28
P/OCF Ratio	-	-	50.74	6.41	75.56	75.07
Debt / Equity Ratio	1.00	1.00	1.22	1.60	1.18	0.57
Debt / FCF Ratio	-	-	28.79	3.46	39.66	26.51
Asset Turnover	-	-	0.04	0.04	0.03	0.03
Quick Ratio	-	-	0.53	0.45	0.40	0.42
Current Ratio	-	-	0.53	0.45	0.40	0.42
Return on Equity (ROE)	18.11%	18.11%	13.30%	13.06%	15.47%	10.42%
Return on Assets (ROA)	-	-	1.22%	0.97%	1.18%	0.96%
Return on Invested Capital (ROIC)	8.97%	8.59%	5.62%	6.42%	8.91%	7.45%
Earnings Yield	4.61%	4.99%	4.39%	4.04%	4.62%	3.68%
FCF Yield	-	-	1.51%	15.06%	0.70%	0.76%
Dividend Yield	1.20%	1.07%	-	1.78%	1.05%	0.88%
Payout Ratio	-	-	38.29%	44.92%	29.38%	31.12%
Buyback Yield / Dilution	1.36%	1.36%	-0.16%	3.33%	0.16%	-32.20%
Total Shareholder Return	2.56%	2.43%	-0.16%	5.10%	1.21%	-31.32%

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