FRA:SEBA 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 20, 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	36,014	35,603	26,926	26,030	22,917	26,522
Market Cap Growth	30.05%	32.23%	3.44%	13.58%	-13.59%	45.88%
Last Close Price	18.20	17.89	12.20	10.74	8.76	9.34
PE Ratio	12.55	12.40	8.60	7.59	9.50	10.73
PS Ratio	5.17	5.11	3.81	3.65	4.09	4.95
PB Ratio	1.69	1.67	1.34	1.31	1.25	1.41
P/FCF Ratio	-	9.27	-	5.55	-	-
P/OCF Ratio	9.37	9.27	-	5.44	-	-
Debt / Equity Ratio	4.42	4.42	4.85	5.13	5.39	4.66
Debt / FCF Ratio	24.45	24.45	-	21.82	-	-
Net Debt / Equity Ratio	1.75	1.75	1.97	2.88	3.19	2.81
Net Debt / FCF Ratio	9.69	9.69	-4.34	12.23	-3.71	-5.69
Return on Equity (ROE)	13.46%	13.46%	15.84%	17.90%	13.53%	13.92%
Return on Assets (ROA)	0.84%	0.84%	0.97%	1.07%	0.79%	0.80%
Earnings Yield	7.97%	8.06%	11.63%	13.17%	10.53%	9.32%
FCF Yield	-	10.79%	-33.93%	18.02%	-68.59%	-34.91%
Dividend Yield	5.82%	4.39%	6.08%	7.12%	6.91%	10.52%
Payout Ratio	74.17%	74.17%	66.11%	37.24%	47.94%	69.78%
Buyback Yield / Dilution	2.71%	2.71%	1.90%	2.00%	1.19%	-0.09%
Total Shareholder Return	8.52%	7.09%	7.98%	9.12%	8.11%	10.43%

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