FRA:EW1 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
Period Ending	Feb '26 Feb 19, 2026	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
Market Capitalization	17,780	14,976	16,731	15,474	20,003	13,161
Market Cap Growth	18.35%	-10.49%	8.12%	-22.64%	51.99%	11.16%
Enterprise Value	17,248	14,254	15,719	13,933	18,807	12,315
Last Close Price	126.55	103.11	112.14	91.04	111.25	72.54
PE Ratio	24.67	19.14	24.56	12.18	16.07	23.13
PS Ratio	1.87	1.46	1.99	0.97	1.38	1.68
PB Ratio	9.14	6.97	7.73	5.31	6.50	6.05
P/TBV Ratio	9.18	7.00	7.76	5.33	6.53	6.07
P/FCF Ratio	22.61	22.71	18.24	8.10	27.34	26.50
P/OCF Ratio	21.44	21.44	17.56	7.77	26.19	24.58
EV/Sales Ratio	1.82	1.39	1.87	0.87	1.29	1.57
EV/EBITDA Ratio	14.33	13.39	17.24	7.65	10.91	15.10
EV/EBIT Ratio	18.43	14.17	18.49	7.88	11.20	16.02
EV/FCF Ratio	21.93	21.61	17.14	7.29	25.70	24.80
Debt / Equity Ratio	0.25	0.26	0.22	0.17	0.13	0.17
Debt / EBITDA Ratio	0.40	0.42	0.43	0.24	0.22	0.38
Debt / FCF Ratio	0.61	0.83	0.52	0.25	0.56	0.72
Net Debt / Equity Ratio	-0.28	-0.26	-0.41	-0.49	-0.36	-0.41
Net Debt / EBITDA Ratio	-0.54	-0.53	-0.98	-0.78	-0.64	-1.09
Net Debt / FCF Ratio	-0.68	-0.85	-0.97	-0.74	-1.51	-1.79
Asset Turnover	2.25	2.29	1.84	2.59	2.64	2.22
Quick Ratio	1.58	1.52	1.79	2.02	1.49	1.86
Current Ratio	1.79	1.77	2.02	2.20	1.78	2.09
Return on Equity (ROE)	36.50%	35.16%	27.31%	41.16%	46.06%	28.73%
Return on Assets (ROA)	13.85%	14.03%	11.62%	17.89%	19.04%	13.64%
Return on Invested Capital (ROIC)	49.73%	50.58%	46.35%	73.03%	73.88%	46.82%
Return on Capital Employed (ROCE)	40.40%	38.70%	33.30%	53.40%	49.20%	31.00%
Earnings Yield	4.05%	5.22%	4.07%	8.21%	6.22%	4.32%
FCF Yield	4.42%	4.40%	5.48%	12.35%	3.66%	3.77%
Dividend Yield	1.06%	1.37%	1.11%	1.38%	0.92%	1.17%
Payout Ratio	24.32%	25.19%	26.83%	15.75%	13.83%	25.13%
Buyback Yield / Dilution	3.90%	5.64%	8.66%	3.98%	-0.21%	1.90%
Total Shareholder Return	4.96%	7.00%	9.77%	5.36%	0.71%	3.07%

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