Gas Plus 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 20, 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	263	140	109	105	146	81
Market Cap Growth	108.28%	28.29%	4.58%	-28.57%	80.64%	-23.14%
Enterprise Value	291	171	159	226	233	142
PE Ratio	15.10	11.18	2.22	31.18	46.54	-
PS Ratio	1.70	1.06	0.70	0.45	1.74	1.14
PB Ratio	1.11	0.61	0.48	0.56	0.86	0.46
P/FCF Ratio	6.68	3.83	459.53	2.69	25.15	-
P/OCF Ratio	4.98	2.94	5.68	1.65	6.96	24.89
EV/Sales Ratio	1.89	1.29	1.01	0.97	2.77	1.99
EV/EBITDA Ratio	5.12	3.57	2.28	3.18	23.21	15.87
EV/EBIT Ratio	9.16	6.47	3.39	4.33	-	-
EV/FCF Ratio	7.39	4.65	668.98	5.83	40.01	-
Debt / Equity Ratio	0.29	0.23	0.32	0.43	0.60	0.51
Debt / EBITDA Ratio	1.21	1.07	1.03	1.06	7.73	8.66
Debt / FCF Ratio	1.75	1.44	302.71	2.07	17.75	-
Net Debt / Equity Ratio	0.12	0.10	0.22	0.27	0.48	0.48
Net Debt / EBITDA Ratio	0.51	0.50	0.72	0.70	8.20	9.65
Net Debt / FCF Ratio	0.71	0.65	212.16	1.29	14.13	-5.03
Quick Ratio	0.76	0.82	0.70	0.70	0.70	0.65
Current Ratio	0.82	0.86	0.77	0.76	0.74	0.70
Asset Turnover	0.30	0.26	0.29	0.44	0.17	0.14
Return on Equity (ROE)	7.52%	5.46%	23.69%	1.87%	1.80%	-17.52%
Return on Assets (ROA)	3.86%	3.19%	5.47%	6.13%	-0.41%	-0.96%
Return on Capital Employed (ROCE)	7.50%	6.30%	11.50%	12.90%	-0.80%	-2.00%
Earnings Yield	6.62%	8.94%	45.00%	3.21%	2.15%	-42.23%
FCF Yield	14.97%	26.12%	0.22%	37.12%	3.98%	-21.14%
Dividend Yield	3.28%	7.22%	6.71%	2.38%	1.72%	-
Payout Ratio	37.49%	52.09%	4.43%	64.97%	-	-
Buyback Yield / Dilution	0.23%	-	-	0.00%	-	-
Total Shareholder Return	3.51%	7.22%	6.71%	2.38%	1.72%	-

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