FRA:MSN 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	Mar '26 Mar 12, 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 Cap	72,849	89,977	104,651	93,336	81,877	87,243
Market Cap Growth	-34.21%	-14.02%	12.12%	13.99%	-6.15%	46.72%
Enterprise Value	89,437	108,621	123,983	105,281	93,826	98,534
PE Ratio	20.56	22.01	25.97	25.16	27.40	28.36
Forward PE	16.59	18.36	23.04	22.35	22.78	26.23
PEG Ratio	-	3.03	2.62	1.94	2.49	1.95
PS Ratio	3.17	3.33	4.28	4.11	3.95	4.40
PB Ratio	5.58	5.96	7.84	7.66	7.78	7.92
P/TBV Ratio	4.91	6.07	7.90	7.76	7.94	8.10
P/FCF Ratio	17.10	17.99	26.25	24.29	27.34	28.05
P/OCF Ratio	16.16	17.00	24.33	21.92	23.63	24.81
EV/Sales Ratio	3.79	4.03	5.07	4.63	4.53	4.97
EV/EBITDA Ratio	12.33	14.62	18.12	16.76	17.37	18.29
EV/EBIT Ratio	14.78	17.45	21.31	19.93	21.92	22.85
EV/FCF Ratio	21.00	21.72	31.10	27.40	31.33	31.68
Debt / Equity Ratio	1.38	1.38	1.59	1.22	1.22	1.14
Debt / EBITDA Ratio	2.89	2.89	3.20	2.46	2.49	2.44
Debt / FCF Ratio	4.29	4.29	5.49	4.02	4.50	4.23
Net Debt / Equity Ratio	1.24	1.24	1.46	0.99	1.14	1.04
Net Debt / EBITDA Ratio	2.53	2.53	2.84	1.92	2.23	2.12
Net Debt / FCF Ratio	3.75	3.75	4.88	3.14	4.02	3.67
Asset Turnover	0.47	0.47	0.47	0.49	0.53	0.59
Quick Ratio	0.49	0.49	0.49	0.49	0.41	1.10
Current Ratio	1.10	1.10	1.13	1.10	1.06	1.24
Return on Equity (ROE)	29.35%	29.35%	31.79%	32.89%	28.10%	30.99%
Return on Assets (ROA)	8.26%	8.26%	8.36%	8.67%	8.25%	9.65%
Return on Invested Capital (ROIC)	10.04%	10.04%	10.37%	10.85%	10.37%	12.61%
Return on Capital Employed (ROCE)	16.68%	16.68%	17.84%	19.38%	15.85%	15.90%
Earnings Yield	4.86%	4.54%	3.85%	3.97%	3.65%	3.53%
FCF Yield	5.85%	5.56%	3.81%	4.12%	3.66%	3.56%
Dividend Yield	2.07%	1.87%	1.45%	1.39%	1.38%	1.16%
Payout Ratio	40.50%	40.84%	37.27%	34.56%	37.31%	32.64%
Buyback Yield / Dilution	2.12%	2.12%	0.78%	1.18%	2.47%	1.26%
Total Shareholder Return	4.19%	3.99%	2.23%	2.56%	3.85%	2.42%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.