FRA:3Y0 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	6,593	5,852	2,921	2,436	2,019	1,649
Market Cap Growth	102.25%	100.36%	19.91%	20.67%	22.45%	-
Enterprise Value	6,519	5,844	2,930	2,485	1,937	1,614
Last Close Price	31.00	27.98	14.32	11.62	12.50	9.74
PE Ratio	32.25	28.63	-	74.21	39.16	41.18
PS Ratio	19.92	17.68	11.24	13.20	14.20	12.46
PB Ratio	3.79	3.36	1.74	1.49	1.64	1.45
P/TBV Ratio	3.79	3.36	1.74	1.49	1.64	1.45
P/FCF Ratio	82.17	72.93	19.38	-	32.64	27.27
P/OCF Ratio	24.75	21.97	14.16	17.47	18.22	15.62
EV/Sales Ratio	19.73	17.65	11.28	13.46	13.63	12.21
EV/EBITDA Ratio	25.95	23.21	14.80	19.27	17.52	14.87
EV/EBIT Ratio	35.51	31.77	137.26	44.44	32.30	26.45
EV/FCF Ratio	81.24	72.83	19.44	-	31.33	26.71
Debt / Equity Ratio	0.00	0.00	0.00	0.03	0.00	0.00
Debt / EBITDA Ratio	0.00	0.00	0.01	0.41	0.02	0.01
Debt / FCF Ratio	0.02	0.02	0.01	-	0.03	0.02
Net Debt / Equity Ratio	-0.04	-0.04	-0.02	0.02	-0.06	-0.04
Net Debt / EBITDA Ratio	-0.29	-0.29	-0.18	0.25	-0.63	-0.43
Net Debt / FCF Ratio	-0.93	-0.93	-0.24	-0.97	-1.13	-0.77
Asset Turnover	0.20	0.20	0.15	0.13	0.12	0.12
Inventory Turnover	10.95	10.95	14.63	-	-	-
Quick Ratio	2.85	2.85	2.09	2.18	6.74	13.59
Current Ratio	3.92	3.92	2.79	3.29	7.20	16.20
Return on Equity (ROE)	12.70%	12.70%	-1.30%	2.32%	4.22%	3.94%
Return on Assets (ROA)	6.95%	6.95%	0.75%	2.39%	3.03%	3.33%
Return on Invested Capital (ROIC)	9.80%	10.53%	1.25%	3.99%	4.75%	4.89%
Return on Capital Employed (ROCE)	10.40%	10.40%	1.30%	3.30%	4.80%	5.30%
Earnings Yield	3.10%	3.49%	-0.76%	1.35%	2.55%	2.43%
FCF Yield	1.22%	1.37%	5.16%	-1.36%	3.06%	3.67%
Dividend Yield	0.65%	0.69%	1.45%	1.60%	1.46%	0.86%
Payout Ratio	19.10%	19.10%	-	113.86%	55.20%	32.59%
Buyback Yield / Dilution	-1.38%	-1.38%	-0.90%	-27.94%	-5.35%	-28.21%
Total Shareholder Return	-0.73%	-0.69%	0.56%	-26.34%	-3.89%	-27.35%

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