Sprott 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	3,154	2,153	1,033	774	779	986
Market Cap Growth	193.18%	108.41%	33.48%	-0.68%	-20.98%	63.03%
Enterprise Value	3,072	2,103	1,027	795	792	960
Last Close Price	121.00	83.50	39.13	29.18	28.66	35.66
PE Ratio	54.99	37.54	21.70	20.47	47.24	33.80
PS Ratio	12.99	8.87	5.99	5.65	5.74	6.81
PB Ratio	9.64	6.58	3.17	2.67	2.89	3.80
P/TBV Ratio	22.45	15.33	7.85	8.26	10.48	11.00
P/FCF Ratio	38.64	26.38	15.90	30.21	25.74	22.19
P/OCF Ratio	37.91	25.88	15.47	28.66	25.63	21.89
EV/Sales Ratio	12.68	8.66	5.95	5.81	5.83	6.63
EV/EBITDA Ratio	36.78	25.55	15.04	18.00	19.18	20.15
EV/EBIT Ratio	37.73	25.77	15.16	18.27	19.50	21.01
EV/FCF Ratio	37.64	25.76	15.80	31.03	26.15	21.61
Debt / Equity Ratio	0.03	0.03	-	0.08	0.19	0.10
Debt / EBITDA Ratio	0.11	0.11	-	0.48	1.16	0.53
Debt / FCF Ratio	0.12	0.12	-	0.86	1.68	0.59
Net Debt / Equity Ratio	-0.29	-0.29	-0.14	0.01	0.00	-0.09
Net Debt / EBITDA Ratio	-1.17	-1.17	-0.67	0.06	-0.01	-0.48
Net Debt / FCF Ratio	-1.18	-1.18	-0.70	0.10	-0.02	-0.52
Asset Turnover	0.62	0.62	0.47	0.40	0.39	0.44
Quick Ratio	1.78	1.78	2.13	1.40	2.65	2.52
Current Ratio	1.93	1.93	2.62	2.03	2.99	2.76
Return on Equity (ROE)	18.67%	18.67%	14.97%	13.72%	6.04%	11.27%
Return on Assets (ROA)	13.10%	13.10%	11.42%	7.88%	7.24%	8.75%
Return on Invested Capital (ROIC)	25.11%	24.94%	16.31%	13.07%	10.97%	14.52%
Return on Capital Employed (ROCE)	22.40%	22.40%	19.60%	13.50%	12.10%	15.40%
Earnings Yield	1.82%	2.66%	4.61%	4.88%	2.12%	2.96%
FCF Yield	2.59%	3.79%	6.29%	3.31%	3.89%	4.51%
Dividend Yield	0.94%	1.43%	2.71%	3.10%	3.26%	2.47%
Payout Ratio	51.43%	49.80%	55.07%	61.84%	146.22%	77.03%
Buyback Yield / Dilution	0.22%	0.22%	0.74%	0.44%	-1.07%	-0.48%
Total Shareholder Return	1.17%	1.65%	3.46%	3.54%	2.19%	1.98%

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