5N Plus Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Dec '25 Dec 18, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Market Capitalization	985	441	230	178	146	155	Upgrade
Market Cap Growth	162.15%	92.05%	29.26%	21.66%	-5.61%	9.79%	Upgrade
Enterprise Value	1,066	555	329	285	167	181	Upgrade
Last Close Price	11.02	4.63	2.50	1.86	-	-	Upgrade
PE Ratio	26.29	31.13	16.49	-	53.42	86.60	Upgrade
PS Ratio	3.21	1.58	1.05	0.72	0.79	1.07	Upgrade
PB Ratio	6.06	3.29	1.97	1.68	1.22	1.60	Upgrade
P/TBV Ratio	7.45	4.33	2.90	2.74	2.03	1.74	Upgrade
P/FCF Ratio	42.79	-	155.48	24.73	34.01	6.67	Upgrade
P/OCF Ratio	26.68	-	13.38	8.00	16.18	5.14	Upgrade
EV/Sales Ratio	3.43	1.99	1.50	1.15	0.91	1.25	Upgrade
EV/EBITDA Ratio	14.06	11.47	10.55	11.45	7.25	9.27	Upgrade
EV/EBIT Ratio	17.62	16.11	17.59	26.97	12.51	16.48	Upgrade
EV/FCF Ratio	46.30	-	223.02	39.62	38.89	7.80	Upgrade
Debt / Equity Ratio	0.76	1.09	1.08	1.34	1.09	0.47	Upgrade
Debt / EBITDA Ratio	1.66	2.88	3.74	5.17	5.32	2.21	Upgrade
Debt / FCF Ratio	5.40	-	84.90	19.72	30.45	1.97	Upgrade
Asset Turnover	0.86	0.80	0.69	0.73	0.70	0.78	Upgrade
Inventory Turnover	1.79	1.74	1.92	2.37	2.11	1.87	Upgrade
Quick Ratio	1.15	1.09	0.85	1.29	1.28	2.07	Upgrade
Current Ratio	2.97	3.59	2.22	2.98	3.01	4.13	Upgrade
Return on Equity (ROE)	26.29%	10.96%	12.76%	-18.47%	2.44%	1.85%	Upgrade
Return on Assets (ROA)	10.42%	6.13%	3.71%	1.96%	3.16%	3.68%	Upgrade
Return on Capital (ROIC)	13.91%	7.99%	4.87%	2.57%	4.13%	4.76%	Upgrade
Return on Capital Employed (ROCE)	19.30%	11.30%	7.70%	4.00%	4.90%	7.10%	Upgrade
Earnings Yield	3.80%	3.21%	6.07%	-12.11%	1.87%	1.16%	Upgrade
FCF Yield	2.34%	-6.05%	0.64%	4.04%	2.94%	14.99%	Upgrade
Buyback Yield / Dilution	-0.46%	-0.69%	-0.81%	-6.69%	-0.39%	1.78%	Upgrade

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