Computershare Ratios and Metrics

Market cap in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Capitalization	10,920	12,882	9,694	8,605	9,805	6,452
Market Cap Growth	-13.67%	32.88%	12.65%	-12.23%	51.97%	46.74%
Enterprise Value	11,600	13,867	11,230	10,493	11,469	7,929
Last Close Price	18.60	21.35	15.33	12.92	14.38	9.23
PE Ratio	21.38	24.92	29.46	21.12	45.02	40.48
PS Ratio	4.02	4.85	3.49	3.35	4.00	3.35
PB Ratio	5.71	7.02	5.33	4.39	4.75	3.36
P/FCF Ratio	16.60	19.39	15.14	16.80	22.69	26.35
P/OCF Ratio	15.90	18.37	14.25	15.63	20.73	24.95
EV/Sales Ratio	4.04	5.22	4.04	4.08	4.67	4.12
EV/EBITDA Ratio	12.09	15.61	12.26	11.38	21.80	19.97
EV/EBIT Ratio	14.39	17.96	14.52	14.97	37.64	34.22
EV/FCF Ratio	17.64	20.88	17.54	20.49	26.54	32.38
Debt / Equity Ratio	0.83	1.00	1.16	1.40	1.31	0.86
Debt / EBITDA Ratio	1.76	2.01	2.23	2.87	4.79	3.80
Debt / FCF Ratio	2.42	2.75	3.29	5.37	6.28	6.74
Net Debt / Equity Ratio	0.34	0.41	0.55	0.87	0.85	0.50
Net Debt / EBITDA Ratio	0.73	0.86	1.08	1.85	3.32	2.40
Net Debt / FCF Ratio	0.98	1.14	1.55	3.32	4.05	3.89
Asset Turnover	0.63	0.60	0.53	0.46	0.45	0.45
Inventory Turnover	-	-	-	343.67	410.57	373.08
Quick Ratio	2.37	1.97	2.68	1.30	1.18	1.26
Current Ratio	2.78	2.19	2.94	1.68	1.58	1.73
Return on Equity (ROE)	28.70%	29.52%	24.12%	22.48%	10.26%	9.78%
Return on Assets (ROA)	11.03%	10.84%	9.20%	7.84%	3.52%	3.35%
Return on Invested Capital (ROIC)	22.51%	22.92%	16.79%	13.79%	6.34%	5.81%
Return on Capital Employed (ROCE)	20.40%	20.60%	18.70%	15.80%	6.70%	6.50%
Earnings Yield	4.68%	4.01%	3.40%	4.73%	2.22%	2.47%
FCF Yield	6.02%	5.16%	6.61%	5.95%	4.41%	3.80%
Dividend Yield	3.20%	2.43%	3.33%	3.30%	2.48%	3.15%
Payout Ratio	54.26%	47.85%	77.60%	48.08%	82.88%	90.45%
Buyback Yield / Dilution	2.15%	1.95%	0.85%	0.02%	-8.12%	-3.38%
Total Shareholder Return	5.34%	4.38%	4.19%	3.32%	-5.65%	-0.24%

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