FRA:JI3 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	8,478	1,983	1,515	1,072	934	463
Market Cap Growth	258.55%	30.83%	41.41%	14.76%	101.72%	44.03%
Enterprise Value	8,476	2,456	2,115	1,549	1,626	1,322
Last Close Price	20.60	4.66	3.76	2.55	1.89	0.96
PE Ratio	24.34	32.72	-	5.14	3.97	5.06
PS Ratio	8.16	2.71	3.65	1.04	0.93	0.66
PB Ratio	4.51	1.15	0.97	0.60	0.58	0.36
P/TBV Ratio	4.56	1.17	0.98	0.61	0.59	0.36
P/FCF Ratio	17.38	7.94	-	2.70	3.88	5.14
P/OCF Ratio	15.73	6.69	1064.14	2.56	2.55	2.17
EV/Sales Ratio	8.05	3.36	5.09	1.50	1.63	1.87
EV/EBITDA Ratio	14.44	9.72	16.07	3.21	3.68	4.78
EV/EBIT Ratio	19.19	21.13	82.97	5.31	5.65	10.65
EV/FCF Ratio	17.38	9.83	-	3.90	6.76	14.66
Debt / Equity Ratio	0.27	0.42	0.44	0.44	0.53	0.77
Debt / EBITDA Ratio	0.86	2.79	5.12	1.61	1.93	3.62
Debt / FCF Ratio	1.02	2.87	-	1.97	3.56	11.11
Net Debt / Equity Ratio	-0.01	0.25	0.39	0.21	0.42	0.62
Net Debt / EBITDA Ratio	-0.04	1.69	4.61	0.79	1.52	2.90
Net Debt / FCF Ratio	-0.05	1.71	-11.61	0.96	2.80	8.91
Asset Turnover	0.39	0.26	0.15	0.34	0.35	0.27
Inventory Turnover	2.10	1.96	1.30	2.39	2.46	2.26
Quick Ratio	1.31	0.91	0.38	0.69	0.68	0.63
Current Ratio	2.03	1.96	1.56	1.15	1.58	1.32
Return on Equity (ROE)	20.92%	3.72%	-1.26%	12.06%	15.67%	7.48%
Return on Assets (ROA)	10.15%	2.61%	0.58%	6.04%	6.22%	2.91%
Return on Invested Capital (ROIC)	20.44%	3.65%	1.20%	10.39%	10.90%	5.42%
Return on Capital Employed (ROCE)	18.30%	4.60%	1.10%	12.20%	11.20%	5.30%
Earnings Yield	4.11%	3.06%	-1.52%	19.45%	25.18%	19.77%
FCF Yield	5.75%	12.60%	-3.45%	37.08%	25.77%	19.48%
Dividend Yield	0.34%	1.03%	-	-	-	-
Payout Ratio	7.93%	-	-	-	18.11%	-
Total Shareholder Return	0.34%	1.03%	-	-	-	-

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