Gray Media 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	Jan '26 Jan 30, 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	420	319	749	954	1,667	1,380
Market Cap Growth	23.49%	-57.42%	-21.46%	-42.81%	20.86%	-26.80%
Enterprise Value	5,623	6,642	6,988	7,678	5,508	4,609
Last Close Price	11.00	6.10	7.17	-	-	-
PE Ratio	11.73	1.02	-	2.53	49.90	4.71
PS Ratio	0.15	0.09	0.25	0.28	0.79	0.71
PB Ratio	0.18	0.11	0.32	0.37	0.79	0.70
P/FCF Ratio	1.12	0.54	2.76	2.59	20.39	3.11
P/OCF Ratio	0.90	0.44	1.28	1.23	6.32	2.59
EV/Sales Ratio	2.00	1.89	2.35	2.23	2.60	2.37
EV/EBITDA Ratio	7.46	6.02	9.80	6.18	8.70	6.09
EV/EBIT Ratio	10.64	7.87	17.20	8.28	12.55	7.78
EV/FCF Ratio	15.00	11.31	25.75	20.88	67.36	10.40
Debt / Equity Ratio	2.04	1.94	2.38	2.36	2.84	1.68
Debt / EBITDA Ratio	6.38	4.89	7.69	4.85	9.33	4.29
Debt / FCF Ratio	12.99	9.36	20.80	16.62	73.41	7.44
Asset Turnover	0.32	0.34	0.30	0.33	0.26	0.33
Quick Ratio	0.76	0.91	0.97	1.79	2.17	4.78
Current Ratio	0.93	1.03	1.19	2.10	2.51	5.11
Return on Equity (ROE)	3.36%	13.50%	-2.82%	17.59%	3.74%	18.15%
Return on Assets (ROA)	3.75%	5.16%	2.57%	5.56%	3.33%	6.20%
Return on Invested Capital (ROIC)	5.49%	7.69%	4.97%	8.03%	3.64%	9.66%
Return on Capital Employed (ROCE)	6.40%	8.70%	4.40%	9.20%	4.70%	9.80%
Earnings Yield	8.52%	113.57%	-9.18%	44.65%	4.75%	24.30%
FCF Yield	89.28%	184.14%	36.24%	38.56%	4.91%	32.12%
Dividend Yield	2.54%	5.07%	4.04%	-	-	-
Payout Ratio	76.18%	22.40%	-	18.02%	92.22%	12.68%
Buyback Yield / Dilution	-1.05%	-4.35%	1.07%	2.10%	2.06%	3.00%
Total Shareholder Return	1.49%	0.72%	5.11%	2.10%	2.06%	3.00%

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