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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	3,132	2,736	2,289	2,177	1,729	1,551
Market Cap Growth	28.46%	19.53%	5.10%	25.94%	11.50%	4.77%
Last Close Price	107.00	88.50	72.31	64.04	49.42	41.79
PE Ratio	17.53	15.31	12.85	12.32	11.58	12.38
PS Ratio	4.77	4.16	3.80	3.74	3.40	3.37
PB Ratio	1.24	1.08	0.97	0.95	0.84	0.72
P/FCF Ratio	-	-	-	-	-	2.13
P/OCF Ratio	-	-	-	-	-	2.10
Debt / Equity Ratio	1.91	1.91	2.05	1.83	2.06	2.04
Debt / FCF Ratio	-	-	-	-	-	6.05
Net Debt / Equity Ratio	1.60	1.60	1.54	1.49	1.64	1.65
Net Debt / FCF Ratio	-2.55	-2.55	-8.76	-6.17	-72.26	4.91
Return on Equity (ROE)	7.29%	7.29%	7.70%	7.93%	7.01%	6.30%
Return on Assets (ROA)	0.60%	0.60%	0.63%	0.65%	0.59%	0.57%
Earnings Yield	5.71%	6.53%	7.78%	8.12%	8.63%	8.08%
FCF Yield	-50.77%	-58.14%	-18.09%	-25.33%	-2.69%	46.95%
Dividend Yield	2.86%	3.40%	4.13%	4.53%	5.12%	5.31%
Payout Ratio	51.21%	51.21%	49.41%	46.58%	47.73%	51.76%
Buyback Yield / Dilution	0.39%	0.39%	0.39%	-0.10%	-0.14%	-0.19%
Total Shareholder Return	3.25%	3.79%	4.52%	4.43%	4.98%	5.12%

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