EXSR Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 24, 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	235	223	186	173	194	267
Market Cap Growth	22.89%	20.09%	7.18%	-10.64%	-27.29%	5.04%
Last Close Price	137.00	128.86	102.44	90.88	96.44	127.87
PE Ratio	7.84	7.44	7.78	8.57	5.17	7.32
PS Ratio	2.00	1.90	1.68	1.52	1.57	2.31
PB Ratio	0.68	0.64	0.66	0.68	0.96	0.84
P/FCF Ratio	10.52	9.98	7.10	-	6.00	7.76
P/OCF Ratio	9.50	9.02	6.63	-	5.86	7.74
Debt / Equity Ratio	0.13	0.13	0.52	0.88	0.14	0.03
Debt / FCF Ratio	2.09	2.09	5.63	-	0.87	0.23
Net Debt / Equity Ratio	-0.41	-0.41	0.04	0.74	-0.10	-1.51
Net Debt / FCF Ratio	-6.35	-6.35	0.47	-	-0.65	-14.04
Return on Equity (ROE)	9.55%	9.55%	8.90%	8.83%	14.38%	11.67%
Return on Assets (ROA)	0.91%	0.91%	0.72%	0.60%	1.09%	1.09%
Earnings Yield	12.76%	13.45%	12.85%	11.66%	19.34%	13.66%
FCF Yield	9.51%	10.02%	14.09%	-	16.68%	12.88%
Dividend Yield	3.80%	4.04%	5.08%	5.72%	5.08%	3.75%
Payout Ratio	29.74%	29.74%	37.37%	-	22.41%	22.60%
Total Shareholder Return	3.66%	4.04%	5.08%	5.72%	5.08%	3.75%

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