Chorus Ratios and Metrics

Market cap in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Capitalization	2,097	1,897	1,896	2,058	1,919	1,685
Market Cap Growth	2.20%	0.01%	-7.85%	7.23%	13.94%	-11.68%
Enterprise Value	4,084	3,863	3,880	3,883	3,791	3,629
Last Close Price	4.66	4.11	3.84	3.91	3.37	2.85
PE Ratio	1013.45	916.59	-	146.71	50.37	56.10
PS Ratio	4.00	3.62	3.30	3.74	3.34	3.00
PB Ratio	7.15	6.47	3.97	3.45	3.13	2.89
P/TBV Ratio	11.39	10.30	5.28	4.28	3.94	3.74
P/FCF Ratio	25.34	22.92	47.67	130.99	64.48	-
P/OCF Ratio	7.25	6.56	6.50	7.00	5.66	5.26
EV/Sales Ratio	7.92	7.36	6.76	7.06	6.60	6.45
EV/EBITDA Ratio	12.16	11.54	10.83	11.48	10.90	10.72
EV/EBIT Ratio	33.45	31.11	28.68	29.83	26.87	26.80
EV/FCF Ratio	49.35	46.67	97.51	247.17	127.36	-
Debt / Equity Ratio	7.03	7.03	4.30	3.29	3.14	3.33
Debt / EBITDA Ratio	6.04	6.04	5.61	5.68	5.40	5.57
Debt / FCF Ratio	24.92	24.92	51.61	124.93	64.64	-
Asset Turnover	0.17	0.17	0.17	0.16	0.17	0.17
Quick Ratio	0.46	0.46	0.37	0.31	0.43	0.42
Current Ratio	0.46	0.46	0.37	0.40	0.45	0.43
Return on Equity (ROE)	0.57%	0.57%	-0.95%	2.39%	6.34%	5.32%
Return on Assets (ROA)	2.48%	2.48%	2.44%	2.42%	2.54%	2.50%
Return on Invested Capital (ROIC)	1.02%	1.03%	-2.29%	4.32%	3.41%	3.62%
Return on Capital Employed (ROCE)	4.30%	4.30%	4.30%	4.20%	4.50%	4.30%
Earnings Yield	0.10%	0.11%	-0.27%	0.68%	1.98%	1.78%
FCF Yield	3.95%	4.36%	2.10%	0.76%	1.55%	-3.67%
Dividend Yield	6.36%	7.24%	7.03%	6.09%	6.19%	5.17%
Payout Ratio	5575.00%	5575.00%	-	640.00%	151.56%	168.63%
Buyback Yield / Dilution	3.22%	3.22%	-0.90%	3.99%	0.86%	-7.58%
Total Shareholder Return	9.58%	10.46%	6.13%	10.08%	7.05%	-2.41%

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