Future Ratios and Metrics

Market cap in millions EUR. Fiscal year is October - September.

Millions EUR. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 23, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Capitalization	452	739	1,346	1,206	1,805	5,150
Market Cap Growth	-63.20%	-45.11%	11.58%	-33.15%	-64.96%	148.06%
Enterprise Value	807	1,059	1,752	1,717	2,319	5,459
Last Close Price	4.84	7.06	11.65	9.44	13.77	40.52
PE Ratio	5.96	9.73	14.59	9.23	13.00	66.88
PS Ratio	0.53	0.87	1.42	1.33	1.92	7.29
PB Ratio	0.38	0.62	1.06	0.94	1.50	5.13
P/FCF Ratio	3.46	5.66	6.71	5.79	7.94	27.29
P/OCF Ratio	3.37	5.50	6.60	5.72	7.84	26.68
EV/Sales Ratio	0.95	1.25	1.85	1.89	2.47	7.72
EV/EBITDA Ratio	3.24	4.34	6.43	5.64	7.24	23.88
EV/EBIT Ratio	4.82	6.32	9.91	7.87	9.88	32.84
EV/FCF Ratio	6.18	8.11	8.73	8.24	10.20	28.93
Debt / Equity Ratio	0.33	0.33	0.32	0.39	0.49	0.64
Debt / EBITDA Ratio	1.55	1.55	1.46	1.61	1.81	2.75
Debt / FCF Ratio	2.96	2.96	2.01	2.39	2.60	3.39
Net Debt / Equity Ratio	0.30	0.30	0.28	0.33	0.46	0.26
Net Debt / EBITDA Ratio	1.45	1.45	1.31	1.41	1.74	1.15
Net Debt / FCF Ratio	2.72	2.72	1.77	2.06	2.46	1.39
Asset Turnover	0.44	0.44	0.44	0.41	0.46	0.54
Inventory Turnover	489.06	489.06	520.82	326.72	361.91	351.53
Quick Ratio	0.83	0.83	0.61	0.81	0.46	2.10
Current Ratio	0.96	0.96	0.69	0.97	0.62	2.23
Return on Equity (ROE)	6.31%	6.31%	7.06%	10.43%	12.71%	10.63%
Return on Assets (ROA)	5.47%	5.47%	5.12%	6.16%	7.19%	7.95%
Return on Invested Capital (ROIC)	7.82%	7.80%	7.70%	10.22%	11.25%	11.25%
Return on Capital Employed (ROCE)	9.90%	9.90%	9.90%	11.30%	12.50%	9.90%
Earnings Yield	16.79%	10.28%	6.86%	10.84%	7.70%	1.49%
FCF Yield	28.87%	17.68%	14.91%	17.28%	12.59%	3.66%
Dividend Yield	4.05%	2.76%	0.35%	0.41%	0.28%	0.08%
Payout Ratio	5.58%	5.58%	5.08%	3.62%	2.78%	2.42%
Buyback Yield / Dilution	7.22%	7.22%	4.56%	0.50%	-6.55%	-16.53%
Total Shareholder Return	11.27%	9.98%	4.91%	0.92%	-6.27%	-16.45%

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