Hilan Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 11, 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	1,718	1,363	1,222	1,119	1,511	1,068
Market Cap Growth	18.20%	11.50%	9.22%	-25.95%	41.53%	18.01%
Enterprise Value	1,711	1,406	1,265	1,168	1,511	1,107
Last Close Price	80.65	61.11	50.76	50.03	61.96	44.13
PE Ratio	21.62	20.14	20.36	22.68	31.09	26.32
PS Ratio	1.92	1.75	1.70	1.76	2.75	2.11
PB Ratio	4.62	4.30	4.35	4.65	7.77	6.69
P/TBV Ratio	16.38	22.40	18.23	63.74	25.98	51.37
P/FCF Ratio	13.51	13.52	14.69	17.03	18.25	12.45
P/OCF Ratio	12.88	11.74	12.38	16.06	17.52	12.20
EV/Sales Ratio	1.77	1.80	1.76	1.84	2.74	2.19
EV/EBITDA Ratio	11.22	13.69	13.88	12.06	16.96	13.52
EV/EBIT Ratio	14.83	15.52	15.77	17.11	22.90	19.28
EV/FCF Ratio	13.46	13.95	15.20	17.78	18.24	12.91
Debt / Equity Ratio	0.22	0.27	0.30	0.31	0.26	0.45
Debt / EBITDA Ratio	0.57	0.71	0.78	0.78	0.57	0.88
Debt / FCF Ratio	0.64	0.85	1.01	1.15	0.61	0.84
Net Debt / Equity Ratio	-0.03	-0.03	0.00	0.09	-0.23	0.02
Net Debt / EBITDA Ratio	-0.08	-0.08	0.00	0.23	-0.51	0.04
Net Debt / FCF Ratio	-0.08	-0.09	0.00	0.34	-0.55	0.04
Asset Turnover	1.16	1.04	1.18	1.27	1.18	1.24
Inventory Turnover	1026.62	707.76	809.19	-	-	-
Quick Ratio	1.06	0.74	1.08	0.96	1.09	1.01
Current Ratio	1.24	1.13	1.23	1.13	1.26	1.19
Return on Equity (ROE)	22.95%	22.86%	23.38%	24.02%	27.16%	28.97%
Return on Assets (ROA)	8.70%	7.56%	8.24%	8.54%	8.84%	8.77%
Return on Invested Capital (ROIC)	22.80%	23.91%	23.13%	26.29%	32.66%	26.72%
Return on Capital Employed (ROCE)	23.20%	21.80%	21.80%	22.20%	28.20%	25.90%
Earnings Yield	4.63%	4.97%	4.91%	4.41%	3.22%	3.80%
FCF Yield	7.40%	7.40%	6.81%	5.87%	5.48%	8.03%
Dividend Yield	1.34%	1.57%	1.50%	1.28%	1.04%	-
Payout Ratio	34.89%	27.91%	26.52%	13.21%	29.82%	17.27%
Buyback Yield / Dilution	0.06%	-0.11%	-0.46%	-1.12%	-0.07%	-0.17%
Total Shareholder Return	1.40%	1.46%	1.05%	0.16%	0.97%	-0.17%

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