AS Harju Elekter Group 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 27, 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	106	90	85	92	92	134
Market Cap Growth	23.48%	6.17%	-7.95%	0.34%	-31.65%	45.89%
Enterprise Value	132	120	116	135	126	158
Last Close Price	5.68	4.85	4.43	4.70	4.69	6.81
PE Ratio	12.88	8.33	26.66	17.82	-	51.60
Forward PE	-	40.98	40.98	40.98	40.98	40.98
PS Ratio	0.61	0.52	0.48	0.44	0.52	0.88
PB Ratio	1.06	0.91	0.93	1.02	1.15	1.54
P/TBV Ratio	1.18	1.00	1.01	1.10	1.26	1.67
P/FCF Ratio	15.79	38.76	4.41	258.26	-	-
P/OCF Ratio	10.92	19.62	4.21	76.11	12.76	-
EV/Sales Ratio	0.77	0.69	0.66	0.65	0.72	1.03
EV/EBITDA Ratio	10.02	7.94	11.14	11.47	-	25.43
EV/EBIT Ratio	15.06	10.81	16.66	16.89	-	49.27
EV/FCF Ratio	19.79	51.75	6.02	379.00	-	-
Debt / Equity Ratio	0.29	0.31	0.33	0.48	0.57	0.33
Debt / EBITDA Ratio	2.16	1.98	2.79	3.49	175.55	3.98
Debt / FCF Ratio	4.27	13.17	1.57	120.42	-	-
Net Debt / Equity Ratio	0.27	0.29	0.29	0.46	0.45	0.32
Net Debt / EBITDA Ratio	2.08	1.92	2.53	3.53	-53.52	4.47
Net Debt / FCF Ratio	4.00	12.50	1.37	116.54	-6.50	-5.19
Asset Turnover	1.05	1.08	1.05	1.20	1.10	1.16
Inventory Turnover	5.87	7.15	5.27	4.97	5.03	5.83
Quick Ratio	0.79	0.89	0.79	0.62	0.57	0.70
Current Ratio	1.34	1.28	1.30	1.20	1.11	1.29
Return on Equity (ROE)	8.49%	11.36%	3.51%	6.09%	-6.70%	3.26%
Return on Assets (ROA)	3.35%	4.31%	2.61%	2.85%	-1.56%	1.52%
Return on Invested Capital (ROIC)	6.79%	8.53%	4.33%	5.50%	-3.46%	2.75%
Return on Capital Employed (ROCE)	7.70%	9.70%	6.20%	7.00%	-4.00%	3.30%
Earnings Yield	7.74%	12.00%	3.75%	5.61%	-6.05%	1.94%
FCF Yield	6.33%	2.58%	22.69%	0.39%	-6.04%	-3.99%
Dividend Yield	4.42%	5.16%	3.38%	2.77%	1.07%	2.05%
Payout Ratio	56.71%	25.73%	75.75%	17.71%	-	109.24%
Buyback Yield / Dilution	-0.42%	-0.35%	-0.56%	-1.44%	-0.95%	-1.26%
Total Shareholder Return	4.00%	4.81%	2.82%	1.33%	0.11%	0.80%

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