Koninklijke Vopak N.V. (VOPKF)

Koninklijke Vopak Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb 11, 2026	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	5,946	4,929	4,222	3,719	4,394	6,543
Market Cap Growth	17.63%	16.75%	13.51%	-15.35%	-32.85%	-5.47%
Enterprise Value	9,341	7,741	7,542	7,322	7,888	9,716
Last Close Price	48.15	44.98	31.30	28.27	33.59	50.89
PE Ratio	10.77	12.67	8.38	-	18.04	18.16
PS Ratio	3.83	3.59	2.66	2.52	3.11	4.46
PB Ratio	1.64	1.47	1.13	1.11	1.16	1.72
P/TBV Ratio	1.77	1.59	1.22	1.21	1.25	1.90
P/FCF Ratio	-	8.01	8.13	7.62	20.44	35.73
P/OCF Ratio	-	5.24	4.41	4.22	5.67	7.02
EV/Sales Ratio	5.96	5.63	4.74	4.95	5.59	6.62
EV/EBITDA Ratio	8.61	11.68	9.88	10.82	11.81	14.20
EV/EBIT Ratio	12.30	18.88	15.80	19.27	22.23	25.34
EV/FCF Ratio	-	12.58	14.53	14.99	36.70	53.06
Debt / Equity Ratio	0.92	0.85	0.74	0.98	0.90	0.86
Debt / EBITDA Ratio	4.31	4.06	3.42	4.57	4.78	4.46
Debt / FCF Ratio	-	4.66	5.34	6.75	15.87	17.75
Net Debt / Equity Ratio	0.88	0.82	0.69	0.97	0.87	0.83
Net Debt / EBITDA Ratio	4.44	4.16	3.35	4.82	4.98	4.63
Net Debt / FCF Ratio	-	4.48	4.92	6.68	15.48	17.30
Asset Turnover	-	0.20	0.21	0.20	0.18	0.19
Quick Ratio	-	0.53	0.83	0.31	0.35	0.41
Current Ratio	-	0.61	0.96	0.45	0.59	0.46
Return on Equity (ROE)	-	12.68%	14.99%	-4.25%	7.54%	10.29%
Return on Assets (ROA)	-	3.68%	3.95%	3.16%	2.87%	3.04%
Return on Invested Capital (ROIC)	5.72%	5.72%	6.31%	5.70%	4.18%	4.58%
Return on Capital Employed (ROCE)	-	6.70%	7.20%	6.10%	5.10%	5.50%
Earnings Yield	9.28%	7.89%	11.93%	-4.84%	5.54%	5.51%
FCF Yield	-	12.48%	12.30%	13.13%	4.89%	2.80%
Dividend Yield	3.77%	3.68%	5.30%	4.91%	4.23%	2.88%
Payout Ratio	-	48.84%	35.79%	-	70.26%	49.59%
Buyback Yield / Dilution	5.47%	3.86%	-0.16%	0.05%	0.85%	1.01%
Total Shareholder Return	9.24%	7.54%	5.14%	4.97%	5.08%	3.89%

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