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	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	73,687	77,409	100,762	84,519	76,802	77,168
Market Cap Growth	-30.69%	-23.18%	19.22%	10.05%	-0.47%	59.07%
Enterprise Value	89,795	93,695	113,488	96,166	88,693	87,490
Last Close Price	151.65	157.50	198.79	163.64	147.79	143.51
PE Ratio	20.80	21.85	25.69	24.87	26.91	27.92
PS Ratio	3.21	3.37	4.26	4.11	3.96	4.43
PB Ratio	5.65	5.94	7.71	7.55	7.64	7.82
P/FCF Ratio	17.30	18.17	26.17	24.32	27.41	28.22
P/OCF Ratio	16.35	17.18	24.25	21.94	23.69	24.96
EV/Sales Ratio	3.92	4.08	4.80	4.68	4.58	5.02
EV/EBITDA Ratio	12.75	14.05	16.26	16.27	16.74	18.09
EV/EBIT Ratio	15.29	15.90	18.13	18.26	19.18	20.94
EV/FCF Ratio	21.08	22.00	29.48	27.67	31.65	31.99
Debt / Equity Ratio	1.40	1.40	1.62	1.25	1.25	1.17
Debt / EBITDA Ratio	2.58	2.58	2.85	2.21	2.20	2.19
Debt / FCF Ratio	4.29	4.29	5.49	4.02	4.50	4.23
Net Debt / Equity Ratio	1.23	1.23	1.44	0.98	1.12	1.02
Net Debt / EBITDA Ratio	2.40	2.40	2.69	1.85	2.13	2.08
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	0.52	0.52	0.51	0.51	0.43	1.15
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)	7.51%	7.51%	7.75%	7.90%	7.87%	8.81%
Return on Invested Capital (ROIC)	15.48%	15.77%	16.95%	18.65%	16.46%	16.53%
Return on Capital Employed (ROCE)	18.40%	18.40%	17.50%	20.60%	18.80%	17.10%
Earnings Yield	4.81%	4.58%	3.89%	4.02%	3.72%	3.58%
FCF Yield	5.78%	5.50%	3.82%	4.11%	3.65%	3.54%
Dividend Yield	2.01%	1.90%	1.53%	1.50%	1.46%	1.27%
Payout Ratio	40.50%	40.51%	36.92%	34.21%	36.88%	32.26%
Buyback Yield / Dilution	0.40%	0.40%	0.60%	1.19%	1.56%	-0.19%
Total Shareholder Return	2.41%	2.30%	2.13%	2.69%	3.02%	1.07%

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