T-Mobile US Ratios and Metrics

Market cap in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 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	175,962	168,736	204,608	145,568	144,562	106,986
Market Cap Growth	-20.42%	-17.53%	40.56%	0.70%	35.12%	-12.73%
Enterprise Value	263,456	256,425	290,361	231,598	233,972	183,514
Last Close Price	158.67	151.31	173.50	122.36	111.34	82.73
PE Ratio	21.55	20.66	22.59	22.29	67.25	47.91
PS Ratio	2.68	2.57	3.15	2.36	2.19	1.81
PB Ratio	4.00	3.84	4.15	2.87	2.50	2.10
P/FCF Ratio	13.16	12.62	19.04	21.17	61.96	91.05
P/OCF Ratio	8.47	8.13	11.49	9.99	10.38	10.41
EV/Sales Ratio	4.03	3.91	4.47	3.76	3.54	3.10
EV/EBITDA Ratio	9.35	10.52	11.69	10.48	10.59	9.42
EV/EBIT Ratio	18.31	17.78	19.99	19.22	21.72	24.85
EV/FCF Ratio	19.70	19.18	27.02	33.68	100.29	156.18
Debt / Equity Ratio	2.09	2.09	1.86	1.77	1.62	1.58
Debt / EBITDA Ratio	3.25	3.25	3.18	3.41	3.36	3.34
Debt / FCF Ratio	6.87	6.87	8.55	13.06	40.22	68.63
Net Debt / Equity Ratio	1.99	1.99	1.77	1.69	1.56	1.48
Net Debt / EBITDA Ratio	3.60	3.60	3.52	3.88	4.08	3.89
Net Debt / FCF Ratio	6.56	6.56	8.14	12.47	38.62	64.47
Asset Turnover	0.41	0.41	0.39	0.38	0.38	0.39
Inventory Turnover	16.22	16.22	17.94	16.59	14.38	13.57
Quick Ratio	0.67	0.67	0.72	0.71	0.58	0.67
Current Ratio	1.00	1.00	0.91	0.91	0.77	0.89
Return on Equity (ROE)	18.18%	18.18%	17.93%	12.38%	3.73%	4.50%
Return on Assets (ROA)	5.68%	5.68%	5.47%	4.58%	3.88%	3.07%
Return on Invested Capital (ROIC)	8.40%	8.57%	8.12%	6.59%	6.11%	5.41%
Return on Capital Employed (ROCE)	10.00%	10.00%	9.70%	8.20%	7.00%	5.50%
Earnings Yield	4.64%	4.84%	4.43%	4.49%	1.49%	2.09%
FCF Yield	7.60%	7.92%	5.25%	4.72%	1.61%	1.10%
Dividend Yield	1.30%	1.87%	1.41%	0.83%	-	-
Payout Ratio	37.49%	37.49%	29.10%	8.98%	-	-
Buyback Yield / Dilution	3.59%	3.59%	2.25%	4.39%	-0.05%	-8.66%
Total Shareholder Return	4.89%	5.46%	3.66%	5.22%	-0.05%	-8.66%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.