DMG Mori 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 19, 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	2,264	1,994	2,209	2,174	1,563	1,885
Market Cap Growth	5.99%	-9.74%	1.64%	39.12%	-17.13%	22.76%
Enterprise Value	2,744	2,502	2,720	2,749	1,927	2,386
Last Close Price	15.90	14.00	15.32	16.41	10.99	12.82
PE Ratio	17.34	15.28	60.04	10.52	9.32	21.60
PS Ratio	0.81	0.71	0.65	0.62	0.46	0.62
PB Ratio	1.22	1.07	1.14	1.24	0.88	1.14
P/TBV Ratio	3.38	2.98	2.79	3.58	2.66	3.64
P/FCF Ratio	44.58	39.26	20.66	13.32	5.06	6.66
P/OCF Ratio	16.04	14.13	8.07	6.56	3.16	4.96
EV/Sales Ratio	0.97	0.89	0.80	0.78	0.57	0.79
EV/EBITDA Ratio	9.40	8.60	7.07	5.96	4.11	7.30
EV/EBIT Ratio	26.82	24.27	11.29	8.06	6.46	14.93
EV/FCF Ratio	54.02	49.26	25.43	16.84	6.24	8.42
Debt / Equity Ratio	0.37	0.37	0.34	0.42	0.36	0.44
Debt / EBITDA Ratio	2.35	2.35	1.55	1.48	1.38	2.23
Debt / FCF Ratio	13.44	13.44	6.11	4.47	2.09	2.57
Net Debt / Equity Ratio	0.25	0.25	0.20	0.27	0.22	0.22
Net Debt / EBITDA Ratio	1.60	1.60	1.03	1.04	0.82	1.12
Net Debt / FCF Ratio	9.18	9.18	3.72	2.93	1.24	1.30
Asset Turnover	0.62	0.62	0.70	0.76	0.74	0.71
Inventory Turnover	2.14	2.14	1.09	1.15	2.43	2.55
Quick Ratio	0.32	0.32	0.27	0.27	0.38	0.42
Current Ratio	0.91	0.91	0.80	0.86	1.05	1.00
Return on Equity (ROE)	2.12%	2.12%	7.83%	13.54%	11.03%	6.50%
Return on Assets (ROA)	1.42%	1.42%	3.14%	4.59%	4.12%	2.33%
Return on Invested Capital (ROIC)	2.85%	2.99%	6.69%	11.76%	10.43%	5.39%
Return on Capital Employed (ROCE)	3.90%	3.90%	9.90%	13.60%	10.50%	6.10%
Earnings Yield	5.77%	6.55%	2.14%	10.02%	11.54%	5.45%
FCF Yield	2.24%	2.55%	4.84%	7.51%	19.77%	15.02%
Dividend Yield	3.74%	-	4.01%	3.52%	4.52%	2.38%
Payout Ratio	59.01%	59.01%	195.35%	34.75%	29.62%	18.54%
Buyback Yield / Dilution	0.08%	0.08%	-12.76%	-0.07%	-0.60%	-0.94%
Total Shareholder Return	3.82%	0.08%	-8.75%	3.45%	3.92%	1.45%

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