FRA:HPD 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	2016 - 2020
Period Ending	Sep '25 Sep 5, 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	2016 - 2020
Market Capitalization	4,566	4,876	4,112	4,899	6,413	1,716	Upgrade
Market Cap Growth	-33.00%	18.60%	-16.07%	-23.62%	273.64%	-8.39%	Upgrade
Enterprise Value	34,895	34,526	21,335	22,286	21,073	12,790	Upgrade
PE Ratio	11.36	10.95	12.11	14.56	-	8.11	Upgrade
PS Ratio	0.72	0.66	0.70	0.81	1.29	0.48	Upgrade
PB Ratio	0.34	0.34	0.34	0.53	0.89	0.30	Upgrade
P/OCF Ratio	3.03	3.47	3.25	6.31	29.93	2.49	Upgrade
EV/Sales Ratio	5.43	4.64	3.62	3.70	4.24	3.56	Upgrade
EV/EBITDA Ratio	10.60	10.23	9.18	12.57	14.32	8.53	Upgrade
EV/EBIT Ratio	22.48	21.26	18.78	29.07	31.35	14.64	Upgrade
EV/FCF Ratio	-22.84	-	-	-	-	-	Upgrade
Debt / Equity Ratio	1.81	1.84	1.78	1.70	2.02	2.00	Upgrade
Debt / EBITDA Ratio	7.66	7.56	9.06	8.68	9.63	7.41	Upgrade
Quick Ratio	0.53	0.49	0.52	0.56	0.32	0.27	Upgrade
Current Ratio	0.63	0.55	0.61	0.67	0.41	0.42	Upgrade
Asset Turnover	0.16	0.17	0.18	0.23	0.22	0.19	Upgrade
Return on Equity (ROE)	6.15%	6.46%	5.54%	4.44%	1.38%	6.44%	Upgrade
Return on Assets (ROA)	2.25%	2.37%	2.15%	1.83%	1.83%	2.94%	Upgrade
Return on Capital (ROIC)	2.54%	2.70%	2.48%	2.05%	2.05%	3.34%	Upgrade
Return on Capital Employed (ROCE)	4.70%	5.00%	3.90%	3.40%	3.70%	6.20%	Upgrade
Earnings Yield	8.80%	10.48%	9.57%	7.33%	-0.55%	12.46%	Upgrade
Earnings Yield	8.80%	10.48%	9.57%	7.33%	-0.55%	12.46%	Upgrade
FCF Yield	-33.46%	-44.39%	-45.76%	-32.87%	-33.71%	-77.81%	Upgrade
Dividend Yield	8.00%	6.22%	6.06%	4.50%	1.39%	12.82%	Upgrade
Payout Ratio	62.58%	54.08%	57.93%	26.09%	-	74.45%	Upgrade
Buyback Yield / Dilution	-	-	-10.97%	-12.93%	-0.66%	-	Upgrade
Total Shareholder Return	8.00%	6.22%	-4.90%	-8.43%	0.73%	12.82%	Upgrade

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