NOTE AB 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	Jan '26 Jan 30, 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	449	480	374	387	466	642
Market Cap Growth	22.23%	28.10%	-3.31%	-16.86%	-27.47%	281.46%
Enterprise Value	499	493	404	453	509	671
Last Close Price	15.55	16.62	12.28	12.68	15.17	-
PE Ratio	17.29	18.47	17.30	13.45	20.41	34.02
PS Ratio	1.27	1.36	1.10	1.01	1.41	2.50
PB Ratio	2.95	3.15	2.62	3.08	4.72	8.25
P/TBV Ratio	5.22	5.58	3.27	3.97	5.78	10.58
P/FCF Ratio	-	10.24	8.37	17.21	1536.29	-
P/OCF Ratio	9.58	10.24	7.13	12.59	104.20	-
EV/Sales Ratio	1.38	1.40	1.19	1.19	1.54	2.61
EV/EBITDA Ratio	10.42	10.57	10.33	11.03	13.68	22.60
EV/EBIT Ratio	13.77	13.97	12.79	13.17	15.72	26.21
EV/FCF Ratio	-	10.53	9.04	20.13	1677.84	-
Debt / Equity Ratio	0.50	0.50	0.39	0.54	0.50	0.59
Debt / EBITDA Ratio	1.63	1.63	1.31	1.54	1.26	1.44
Debt / FCF Ratio	1.62	1.62	1.23	3.01	163.76	-
Asset Turnover	1.15	1.15	1.21	1.42	1.50	1.62
Inventory Turnover	3.59	3.59	3.00	2.93	3.00	3.69
Quick Ratio	0.84	0.84	1.06	0.72	0.67	0.69
Current Ratio	1.44	1.44	1.85	1.61	1.53	1.45
Return on Equity (ROE)	17.10%	17.10%	16.35%	25.65%	26.78%	28.37%
Return on Assets (ROA)	7.19%	7.19%	7.04%	7.99%	9.14%	10.05%
Return on Invested Capital (ROIC)	15.66%	15.11%	15.08%	17.71%	21.57%	23.67%
Return on Capital Employed (ROCE)	19.20%	19.20%	18.40%	22.00%	27.90%	26.70%
Earnings Yield	5.78%	5.41%	5.78%	7.43%	4.90%	2.94%
FCF Yield	-	9.77%	11.94%	5.81%	0.07%	-0.92%
Dividend Yield	4.01%	-	4.98%	-	-	-
Buyback Yield / Dilution	0.94%	0.94%	0.56%	-0.04%	-0.38%	-1.11%
Total Shareholder Return	4.95%	0.94%	5.54%	-0.04%	-0.38%	-1.11%

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