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	Feb '26 Feb 23, 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	446	319	749	954	1,667	1,380
Market Cap Growth	9.98%	-57.42%	-21.46%	-42.81%	20.86%	-26.80%
Enterprise Value	5,693	6,642	6,988	7,678	5,508	4,609
Last Close Price	16.00	6.10	7.17	-	-	-
PE Ratio	12.46	1.02	-	2.53	49.90	4.71
PS Ratio	0.16	0.09	0.25	0.28	0.79	0.71
PB Ratio	0.19	0.11	0.32	0.37	0.79	0.70
P/FCF Ratio	1.19	0.54	2.76	2.59	20.39	3.11
P/OCF Ratio	0.96	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	7.49	6.02	9.80	6.18	8.70	6.09
EV/EBIT Ratio	10.68	7.87	17.20	8.28	12.55	7.78
EV/FCF Ratio	15.18	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
Net Debt / Equity Ratio	1.97	1.90	2.37	2.34	2.76	1.36
Net Debt / EBITDA Ratio	6.33	4.86	7.89	4.88	9.22	3.52
Net Debt / FCF Ratio	12.57	9.14	20.73	16.47	71.38	6.01
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	8.02%	113.57%	-9.18%	44.65%	4.75%	24.30%
FCF Yield	84.05%	184.14%	36.24%	38.56%	4.91%	32.12%
Dividend Yield	1.75%	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	0.69%	0.72%	5.11%	2.10%	2.06%	3.00%

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