Exor N.V. Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 13, 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	12,232	15,656	17,657	13,971	-	-
Market Cap Growth	-27.00%	-11.33%	26.38%	-	-	-
Enterprise Value	13,968	18,884	47,775	43,864	-	-
Last Close Price	58.94	72.93	77.53	59.90	64.31	57.91
PE Ratio	-	1.29	4.85	3.73	-	-
PS Ratio	-47.25	1.23	0.45	0.38	-	-
PB Ratio	0.39	0.50	0.61	0.53	-	-
P/TBV Ratio	0.39	0.50	1.19	1.08	-	-
P/FCF Ratio	-	402.81	16.65	6.38	-	-
P/OCF Ratio	5.56	402.81	5.05	3.20	-	-
EV/Sales Ratio	-	1.48	1.21	1.18	-	-
EV/EBITDA Ratio	-	1.31	6.85	9.60	-	-
EV/EBIT Ratio	-	1.49	9.20	12.03	-	-
EV/FCF Ratio	-	485.85	45.05	20.02	-	-
Debt / Equity Ratio	0.10	0.11	1.21	1.15	1.19	1.47
Debt / EBITDA Ratio	-	0.24	5.01	6.39	6.82	9.16
Debt / FCF Ratio	1.38	88.17	32.91	13.75	13.06	4.45
Net Debt / Equity Ratio	0.06	0.10	0.95	0.65	0.83	0.49
Net Debt / EBITDA Ratio	-	0.23	3.93	3.76	5.00	3.36
Net Debt / FCF Ratio	0.78	84.57	25.81	7.85	9.15	1.48
Asset Turnover	-	0.22	0.51	0.48	0.26	0.16
Inventory Turnover	-	-	3.97	4.23	2.41	1.33
Quick Ratio	2.21	0.25	2.74	1.29	0.62	1.00
Current Ratio	2.21	0.38	3.37	1.60	0.82	1.25
Return on Equity (ROE)	-1.74%	41.13%	21.58%	17.90%	10.80%	-0.57%
Return on Assets (ROA)	-0.55%	13.97%	4.19%	2.94%	1.49%	0.36%
Return on Invested Capital (ROIC)	-0.95%	28.53%	9.06%	7.20%	4.51%	1.62%
Return on Capital Employed (ROCE)	-0.90%	37.10%	7.40%	7.70%	6.70%	0.90%
Earnings Yield	-4.54%	77.49%	20.61%	26.84%	-	-
FCF Yield	-	0.25%	6.01%	15.68%	-	-
Dividend Yield	0.59%	0.56%	0.52%	0.65%	0.56%	0.66%
Payout Ratio	-	0.68%	17.07%	14.22%	26.50%	-
Buyback Yield / Dilution	5.21%	3.82%	2.40%	-5.85%	2.82%	2.56%
Total Shareholder Return	5.80%	4.38%	2.92%	-5.20%	3.38%	3.22%

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