FRA:WI8 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	7,938	9,145	10,849	9,037	10,252	9,535
Market Cap Growth	-12.44%	-15.71%	20.06%	-11.86%	7.52%	82.10%
Enterprise Value	12,936	13,727	15,125	13,233	14,319	13,302
Last Close Price	8.69	9.05	10.15	8.00	8.68	7.90
PE Ratio	21.73	25.84	31.96	30.81	53.56	60.86
PS Ratio	7.42	8.83	11.30	10.59	13.06	14.37
PB Ratio	2.21	2.24	2.50	2.02	2.29	2.08
P/FCF Ratio	15.28	19.50	21.20	20.92	207.37	24.00
P/OCF Ratio	10.21	11.99	13.38	13.15	47.07	19.59
EV/Sales Ratio	12.09	13.25	15.75	15.51	18.24	20.05
EV/EBITDA Ratio	13.33	18.34	21.89	21.94	26.59	30.67
EV/EBIT Ratio	22.35	24.48	29.63	31.35	39.55	44.57
EV/FCF Ratio	24.90	29.27	29.56	30.64	289.64	33.48
Debt / Equity Ratio	1.40	1.14	0.99	0.93	0.93	0.84
Debt / EBITDA Ratio	5.17	4.92	4.91	5.33	5.79	6.26
Debt / FCF Ratio	9.66	9.90	8.41	9.61	83.97	9.65
Net Debt / Equity Ratio	1.39	1.11	0.97	0.91	0.90	0.81
Net Debt / EBITDA Ratio	6.47	6.05	6.09	6.77	7.53	8.56
Net Debt / FCF Ratio	9.60	9.65	8.22	9.45	82.02	9.35
Asset Turnover	0.11	0.11	0.10	0.09	0.09	0.11
Quick Ratio	0.39	0.35	0.39	0.56	0.50	0.75
Current Ratio	0.41	0.37	0.39	0.57	0.51	0.75
Return on Equity (ROE)	9.60%	8.41%	7.71%	6.55%	4.22%	5.10%
Return on Assets (ROA)	3.86%	3.72%	3.43%	2.83%	2.45%	3.19%
Return on Invested Capital (ROIC)	5.58%	5.45%	5.13%	4.34%	3.11%	4.00%
Return on Capital Employed (ROCE)	6.60%	6.50%	5.90%	4.80%	4.10%	3.40%
Earnings Yield	4.60%	3.87%	3.13%	3.25%	1.87%	1.64%
FCF Yield	6.54%	5.13%	4.72%	4.78%	0.48%	4.17%
Dividend Yield	8.37%	5.74%	4.71%	4.33%	3.72%	3.80%
Payout Ratio	131.31%	127.76%	99.02%	104.83%	149.84%	444.71%
Buyback Yield / Dilution	14.11%	1.92%	0.41%	0.02%	-10.19%	-45.27%
Total Shareholder Return	22.48%	7.67%	5.12%	4.35%	-6.48%	-41.48%

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