Mears Group 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 20, 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	353	397	354	260	249	191
Market Cap Growth	-9.91%	12.26%	35.98%	4.55%	30.68%	-50.31%
Enterprise Value	607	587	485	399	435	562
Last Close Price	4.06	4.15	3.24	2.03	1.86	1.37
PE Ratio	6.36	7.06	8.72	8.16	14.81	3.83
PS Ratio	0.27	0.29	0.28	0.24	0.24	0.21
PB Ratio	1.61	1.75	1.53	1.08	1.04	1.09
P/TBV Ratio	5.34	5.51	4.23	2.64	2.66	6.51
P/FCF Ratio	3.43	3.32	2.75	2.24	4.26	1.70
P/OCF Ratio	2.42	2.55	2.26	2.08	3.69	1.61
EV/Sales Ratio	0.48	0.43	0.39	0.37	0.42	0.63
EV/EBITDA Ratio	3.58	6.11	6.98	7.17	9.96	62.06
EV/EBIT Ratio	6.95	6.71	7.97	8.61	15.60	-
EV/FCF Ratio	5.90	4.91	3.78	3.44	7.44	5.00
Debt / Equity Ratio	1.60	1.59	1.45	1.05	1.08	1.60
Debt / EBITDA Ratio	2.04	2.10	2.62	2.43	2.71	4.93
Debt / FCF Ratio	3.40	3.01	2.61	2.19	4.42	2.48
Net Debt / Equity Ratio	1.17	1.10	0.73	0.59	0.81	0.98
Net Debt / EBITDA Ratio	2.58	2.59	2.41	2.54	4.42	18.87
Net Debt / FCF Ratio	2.48	2.08	1.30	1.22	3.31	1.52
Asset Turnover	1.57	1.62	1.64	1.52	1.34	1.18
Inventory Turnover	767.84	667.12	208.72	51.36	25.79	19.30
Quick Ratio	0.67	0.74	0.88	0.96	0.82	0.86
Current Ratio	0.78	0.84	0.96	1.05	0.99	1.01
Return on Equity (ROE)	25.11%	24.20%	17.70%	13.74%	7.36%	-8.76%
Return on Assets (ROA)	6.63%	6.46%	4.96%	4.06%	2.23%	-0.56%
Return on Invested Capital (ROIC)	13.39%	14.34%	12.06%	9.55%	5.61%	-1.80%
Return on Capital Employed (ROCE)	17.40%	16.80%	12.80%	10.10%	5.80%	-1.50%
Earnings Yield	15.71%	14.16%	11.46%	12.26%	6.75%	26.08%
FCF Yield	29.14%	30.13%	36.32%	44.56%	23.47%	59.01%
Dividend Yield	4.83%	4.67%	4.63%	5.83%	5.13%	-
Payout Ratio	27.20%	27.80%	33.41%	34.24%	19.64%	-
Buyback Yield / Dilution	13.29%	13.61%	2.87%	-0.37%	-2.26%	0.46%
Total Shareholder Return	18.12%	18.28%	7.50%	5.46%	2.87%	0.46%

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