FRA:45D 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 23, 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	409	385	371	302	288	215
Market Cap Growth	-6.30%	3.80%	22.95%	4.61%	33.99%	67.86%
Last Close Price	48.40	46.13	38.83	34.22	31.02	22.78
PE Ratio	9.71	9.14	9.07	9.47	7.89	7.05
PS Ratio	3.00	2.83	2.66	2.46	2.34	2.06
PB Ratio	1.29	1.22	1.17	1.15	1.18	1.05
P/FCF Ratio	-	-	6.71	6.75	8.70	6.88
P/OCF Ratio	-	-	6.68	6.38	7.97	6.80
Debt / Equity Ratio	0.80	0.80	1.17	1.35	2.03	1.92
Debt / FCF Ratio	-	-	6.72	7.93	14.92	12.56
Net Debt / Equity Ratio	0.59	0.59	0.88	1.05	1.66	1.77
Net Debt / FCF Ratio	-	-	5.05	6.14	12.24	11.54
Return on Equity (ROE)	14.37%	14.37%	14.31%	13.46%	16.57%	16.30%
Return on Assets (ROA)	1.27%	1.27%	1.20%	1.14%	1.45%	1.37%
Earnings Yield	10.30%	11.13%	11.52%	11.11%	13.26%	14.61%
FCF Yield	-	-	14.91%	14.82%	11.49%	14.55%
Dividend Yield	2.15%	2.14%	2.49%	2.41%	2.38%	2.78%
Payout Ratio	20.61%	-	20.78%	22.83%	18.04%	17.24%
Buyback Yield / Dilution	-0.12%	-0.12%	-0.21%	1.16%	1.06%	0.83%
Total Shareholder Return	2.03%	2.02%	2.28%	3.57%	3.44%	3.61%

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