Capital Power Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 30, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	5,781	5,945	3,050	3,743	3,185	2,373
Market Cap Growth	0.98%	94.89%	-18.51%	17.53%	34.21%	-4.50%
Enterprise Value	10,190	9,705	5,741	6,600	5,868	5,285
PE Ratio	24.67	13.32	6.27	54.69	104.18	45.11
PS Ratio	2.80	2.41	1.10	2.00	2.61	2.07
PB Ratio	1.89	1.94	1.40	2.20	1.60	1.26
P/FCF Ratio	42.17	119.67	44.98	21.40	18.71	12.62
P/OCF Ratio	7.91	7.74	5.42	5.79	5.29	6.05
EV/Sales Ratio	4.87	3.93	2.06	3.52	4.81	4.60
EV/EBITDA Ratio	15.70	10.95	5.18	11.49	9.98	9.35
EV/EBIT Ratio	33.31	17.38	7.92	33.38	26.73	19.99
EV/FCF Ratio	74.34	195.36	84.64	37.73	34.47	28.11
Debt / Equity Ratio	1.37	1.13	1.53	1.58	1.25	1.30
Debt / EBITDA Ratio	7.08	3.87	3.00	4.64	4.18	4.27
Debt / FCF Ratio	30.65	69.50	49.26	15.40	14.59	12.97
Quick Ratio	0.48	1.06	1.06	0.56	0.69	0.73
Current Ratio	0.74	1.44	1.29	0.76	0.98	1.01
Asset Turnover	0.25	0.31	0.38	0.28	0.20	0.21
Return on Equity (ROE)	9.44%	18.07%	26.11%	4.81%	3.01%	4.31%
Return on Assets (ROA)	1.90%	4.32%	6.21%	1.86%	2.20%	2.94%
Return on Capital Employed (ROCE)	3.10%	7.20%	11.60%	3.60%	4.00%	5.30%
Earnings Yield	4.05%	7.89%	16.71%	2.55%	2.14%	3.68%
FCF Yield	2.37%	0.84%	2.22%	4.67%	5.34%	7.92%
Dividend Yield	4.45%	4.23%	7.14%	5.70%	6.70%	7.10%
Payout Ratio	-	40.06%	38.98%	214.49%	223.47%	177.94%
Buyback Yield / Dilution	-15.49%	-10.02%	-0.20%	-3.91%	-6.57%	-0.80%
Total Shareholder Return	-11.04%	-5.79%	6.94%	1.79%	0.13%	6.30%

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