AS MADARA Cosmetics Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 8, 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	46	39	40	57	62	104
Market Cap Growth	23.82%	-3.21%	-28.59%	-7.91%	-40.89%	39.44%
Enterprise Value	41	30	30	50	56	98
Last Close Price	12.25	10.35	9.98	13.40	14.25	23.61
PE Ratio	-	-	7.44	35.46	54.88	28.37
Forward PE	-	12.58	12.58	12.58	13.58	36.36
PS Ratio	2.00	1.69	1.88	2.80	3.29	5.37
PB Ratio	3.39	2.87	2.33	4.02	4.45	7.13
P/TBV Ratio	3.49	2.95	2.48	4.45	4.88	7.65
P/FCF Ratio	-	-	67.57	112.16	64.93	47.96
P/OCF Ratio	101.60	85.84	29.29	30.04	25.06	26.22
EV/Sales Ratio	1.75	1.30	1.41	2.48	3.00	5.07
EV/EBITDA Ratio	22.74	16.88	4.73	16.71	20.20	21.44
EV/EBIT Ratio	66.48	49.35	5.70	24.35	33.93	25.15
EV/FCF Ratio	-68.12	-	50.76	99.23	59.28	45.24
Debt / Equity Ratio	-	-	-	-	-	0.00
Debt / EBITDA Ratio	-	-	-	-	-	0.01
Debt / FCF Ratio	-	-	-	-	-	0.01
Net Debt / Equity Ratio	-0.41	-0.41	-0.50	-0.39	-0.43	-0.45
Net Debt / EBITDA Ratio	-3.16	-3.16	-1.34	-1.83	-2.14	-1.43
Net Debt / FCF Ratio	9.48	9.48	-14.37	-10.86	-6.28	-3.03
Asset Turnover	1.25	1.25	1.16	1.22	1.13	1.25
Inventory Turnover	1.68	1.68	1.58	1.56	1.52	1.46
Quick Ratio	2.84	2.84	4.11	3.00	3.27	3.83
Current Ratio	4.45	4.45	6.31	4.89	5.14	5.95
Return on Equity (ROE)	-1.34%	-1.34%	34.57%	11.44%	7.89%	27.16%
Return on Assets (ROA)	2.06%	2.06%	18.00%	7.78%	6.28%	15.80%
Return on Invested Capital (ROIC)	-2.53%	-2.42%	55.73%	20.63%	15.02%	47.94%
Return on Capital Employed (ROCE)	4.40%	4.40%	30.20%	14.30%	11.90%	26.80%
Earnings Yield	-0.45%	-0.53%	13.44%	2.82%	1.82%	3.52%
FCF Yield	-1.29%	-1.52%	1.48%	0.89%	1.54%	2.08%
Dividend Yield	7.51%	-	9.22%	4.33%	2.46%	2.12%
Payout Ratio	-	-	40.29%	82.71%	168.21%	41.10%
Buyback Yield / Dilution	-	-	-0.17%	-0.07%	-0.09%	-0.03%
Total Shareholder Return	7.54%	-	9.05%	4.26%	2.37%	2.08%

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