FRA:NCL 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 19, 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	26,267	16,750	10,106	10,880	13,654	18,436
Market Cap Growth	62.72%	65.75%	-7.12%	-20.32%	-25.94%	7.94%
Enterprise Value	43,546	43,368	20,322	15,058	15,964	21,668
PE Ratio	5.71	4.83	9.09	3.73	6.60	10.30
PS Ratio	2.87	1.94	1.88	1.24	0.45	0.72
PB Ratio	2.18	1.32	0.75	0.82	0.91	1.45
P/FCF Ratio	2.27	1.33	0.89	0.93	1.40	2.30
P/OCF Ratio	2.25	1.32	0.87	0.91	1.34	2.19
EV/Sales Ratio	4.68	5.03	3.79	1.72	0.52	0.85
EV/EBITDA Ratio	7.60	10.14	18.66	3.84	6.64	9.78
EV/EBIT Ratio	7.83	10.46	21.18	4.00	6.97	10.29
EV/FCF Ratio	3.77	3.44	1.78	1.28	1.63	2.70
Debt / Equity Ratio	1.70	2.11	1.22	0.65	0.61	0.52
Debt / EBITDA Ratio	3.63	6.19	14.23	2.17	3.70	2.90
Debt / FCF Ratio	1.77	2.13	1.43	0.73	0.94	0.83
Net Debt / Equity Ratio	1.41	1.71	1.01	0.47	0.47	0.39
Net Debt / EBITDA Ratio	3.04	5.08	12.44	1.60	2.93	2.26
Net Debt / FCF Ratio	1.47	1.73	1.19	0.53	0.72	0.62
Quick Ratio	3.41	2.82	3.49	1.77	1.19	0.71
Current Ratio	3.49	2.89	3.59	2.24	1.42	0.92
Asset Turnover	0.04	0.04	0.03	0.06	0.21	0.22
Return on Equity (ROE)	40.09%	26.06%	8.58%	20.83%	14.23%	15.36%
Return on Assets (ROA)	1.63%	1.26%	0.36%	1.48%	0.97%	1.12%
Return on Invested Capital (ROIC)	15.90%	10.98%	3.81%	16.07%	9.59%	10.07%
Earnings Yield	17.50%	20.72%	11.00%	26.81%	15.15%	9.71%
FCF Yield	43.99%	75.20%	112.94%	108.14%	71.56%	43.57%
Dividend Yield	5.06%	12.43%	7.50%	8.26%	11.50%	8.16%
Payout Ratio	23.62%	17.91%	43.10%	23.56%	31.22%	30.89%
Buyback Yield / Dilution	-0.01%	-	-	-	-	-
Total Shareholder Return	5.05%	12.43%	7.50%	8.26%	11.50%	8.16%

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