Evolution AB 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	9,929	11,594	15,374	23,026	19,433	26,768
Market Cap Growth	-35.03%	-24.59%	-33.23%	18.49%	-27.40%	51.71%
Enterprise Value	9,205	11,013	14,800	22,266	19,188	26,450
Last Close Price	49.20	56.50	74.58	101.76	84.11	109.12
PE Ratio	9.35	10.92	12.36	21.50	23.04	44.21
PS Ratio	4.80	5.61	7.45	12.80	13.34	25.05
PB Ratio	2.44	2.84	3.87	5.75	5.62	8.39
P/TBV Ratio	9.70	11.32	15.33	23.80	48.34	109.16
P/FCF Ratio	8.34	9.74	12.44	20.45	23.79	47.33
P/OCF Ratio	7.91	9.24	11.82	19.71	22.15	44.70
EV/Sales Ratio	4.40	5.33	7.17	12.38	13.17	24.75
EV/EBITDA Ratio	6.65	8.06	11.18	18.61	20.10	38.07
EV/EBIT Ratio	7.53	9.13	11.67	19.49	21.13	40.39
EV/FCF Ratio	7.73	9.25	11.98	19.77	23.49	46.77
Debt / Equity Ratio	0.02	0.02	0.02	0.02	0.02	0.02
Debt / EBITDA Ratio	0.07	0.07	0.07	0.07	0.08	0.10
Debt / FCF Ratio	0.08	0.08	0.08	0.07	0.10	0.12
Net Debt / Equity Ratio	-0.17	-0.17	-0.18	-0.23	-0.13	-0.11
Net Debt / EBITDA Ratio	-0.52	-0.52	-0.53	-0.76	-0.47	-0.51
Net Debt / FCF Ratio	-0.60	-0.60	-0.57	-0.80	-0.56	-0.62
Asset Turnover	0.38	0.38	0.40	0.39	0.35	0.30
Quick Ratio	1.62	1.62	1.78	2.99	2.52	2.11
Current Ratio	1.66	1.66	1.82	3.07	2.61	2.19
Return on Equity (ROE)	26.39%	26.39%	31.19%	28.68%	25.36%	20.46%
Return on Assets (ROA)	13.87%	13.87%	15.36%	15.29%	13.72%	11.57%
Return on Invested Capital (ROIC)	31.07%	31.01%	34.47%	34.89%	28.91%	22.71%
Return on Capital Employed (ROCE)	28.20%	28.20%	29.90%	25.90%	23.00%	18.50%
Earnings Yield	10.70%	9.16%	8.09%	4.65%	4.34%	2.26%
FCF Yield	11.99%	10.27%	8.04%	4.89%	4.20%	2.11%
Dividend Yield	4.80%	-	3.75%	2.60%	2.38%	1.30%
Payout Ratio	53.90%	53.90%	44.96%	39.91%	35.90%	23.85%
Buyback Yield / Dilution	3.57%	3.57%	3.04%	0.20%	1.94%	-17.35%
Total Shareholder Return	8.38%	3.57%	6.79%	2.80%	4.32%	-16.05%

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