FRA:LLS1 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 28, 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	3,199	2,289	2,177	1,729	1,551	1,480
Market Cap Growth	35.58%	5.10%	25.94%	11.50%	4.77%	-15.70%
Last Close Price	104.00	72.31	64.04	49.42	41.79	39.76
PE Ratio	17.79	12.85	12.32	11.58	12.38	15.47
PS Ratio	5.02	3.80	3.74	3.40	3.37	3.72
PB Ratio	1.32	0.96	0.95	0.84	0.72	0.75
P/FCF Ratio	-	-	-	-	2.13	1.67
P/OCF Ratio	-	-	-	-	2.10	1.65
Debt / Equity Ratio	2.09	2.03	1.83	2.06	2.04	1.59
Debt / FCF Ratio	-	-	-	-	6.05	3.55
Return on Equity (ROE)	7.55%	7.66%	7.93%	7.01%	6.30%	5.23%
Return on Assets (ROA)	0.63%	0.63%	0.65%	0.59%	0.57%	0.47%
Earnings Yield	5.62%	7.78%	8.12%	8.63%	8.08%	6.46%
FCF Yield	-15.20%	-18.09%	-25.33%	-2.69%	46.95%	59.91%
Dividend Yield	3.00%	4.13%	4.53%	5.12%	5.31%	5.11%
Payout Ratio	50.74%	49.41%	46.58%	47.73%	51.76%	64.84%
Buyback Yield / Dilution	0.52%	0.39%	-0.10%	-0.14%	-0.19%	0.33%
Total Shareholder Return	3.52%	4.52%	4.43%	4.98%	5.12%	5.44%

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