Regional Management 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 20, 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	276	321	334	223	252	501
Market Cap Growth	-22.25%	-3.90%	49.48%	-11.40%	-49.71%	80.98%
Enterprise Value	1,706	1,695	1,711	1,487	1,432	1,371
Last Close Price	29.00	32.71	30.24	21.08	22.79	43.34
PE Ratio	7.30	8.48	8.38	15.46	5.26	6.42
PS Ratio	0.52	0.60	0.61	0.46	0.54	1.36
PB Ratio	0.87	1.01	0.97	0.77	0.87	2.01
P/TBV Ratio	0.95	1.10	1.04	0.81	0.91	2.09
P/FCF Ratio	1.06	1.24	1.31	1.01	1.23	3.07
P/OCF Ratio	1.05	1.22	1.28	0.99	1.20	3.01
EV/Sales Ratio	3.22	3.19	3.11	3.08	3.10	3.73
EV/EBITDA Ratio	10.74	12.53	12.41	15.97	13.63	10.03
EV/EBIT Ratio	14.09	13.95	13.77	18.62	15.37	10.84
EV/FCF Ratio	6.58	6.54	6.71	6.72	7.00	8.41
Debt / Equity Ratio	4.53	4.53	4.24	4.44	4.48	3.99
Debt / EBITDA Ratio	9.03	9.03	8.98	11.19	10.16	6.28
Debt / FCF Ratio	5.55	5.55	5.73	5.86	6.33	6.08
Net Debt / Equity Ratio	4.51	4.51	4.22	4.43	4.47	3.93
Net Debt / EBITDA Ratio	10.60	10.60	10.57	13.87	12.28	7.14
Net Debt / FCF Ratio	5.54	5.54	5.72	5.84	6.31	5.99
Asset Turnover	0.31	0.31	0.31	0.30	0.31	0.33
Quick Ratio	6.85	6.85	41.97	38.48	44.09	25.20
Current Ratio	7.23	7.23	45.53	41.79	48.14	28.19
Return on Equity (ROE)	12.16%	12.16%	12.14%	5.06%	17.32%	31.97%
Return on Assets (ROA)	4.44%	4.44%	4.34%	3.13%	3.91%	7.01%
Return on Invested Capital (ROIC)	5.42%	5.59%	5.42%	3.94%	5.07%	9.26%
Return on Capital Employed (ROCE)	7.80%	7.80%	6.90%	5.00%	5.90%	10.20%
Earnings Yield	13.71%	11.80%	11.94%	6.47%	19.03%	15.57%
FCF Yield	93.91%	80.85%	76.41%	99.12%	81.16%	32.56%
Dividend Yield	3.58%	3.12%	3.83%	5.15%	4.93%	1.93%
Payout Ratio	27.38%	25.86%	29.45%	74.48%	22.16%	10.75%
Buyback Yield / Dilution	-0.27%	-0.27%	-3.79%	0.65%	9.27%	4.50%
Total Shareholder Return	3.31%	2.85%	0.04%	5.80%	14.20%	6.43%

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