AS Tallinna Sadam 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	May '26 May 18, 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	344	341	278	297	375	489
Market Cap Growth	7.21%	22.73%	-6.38%	-20.79%	-23.36%	3.22%
Enterprise Value	474	479	439	439	534	667
Last Close Price	1.31	1.23	0.94	0.95	1.14	1.40
PE Ratio	17.04	15.17	14.50	18.68	14.63	19.08
Forward PE	15.61	14.81	13.20	16.11	12.49	13.81
PS Ratio	2.90	2.87	2.32	2.54	3.08	4.44
PB Ratio	0.89	0.90	0.74	0.79	0.98	1.28
P/TBV Ratio	0.90	0.90	0.74	0.79	0.99	1.29
P/FCF Ratio	25.81	14.80	28.48	11.40	10.14	13.72
P/OCF Ratio	7.59	6.35	5.70	6.75	7.18	9.74
PEG Ratio	1.36	0.83	0.83	0.83	0.83	0.83
EV/Sales Ratio	4.00	4.03	3.67	3.76	4.39	6.06
EV/EBITDA Ratio	8.94	8.65	8.27	9.28	9.69	12.79
EV/EBIT Ratio	16.39	15.22	15.02	18.79	17.21	23.61
EV/FCF Ratio	35.57	20.79	45.06	16.87	14.45	18.73
Debt / Equity Ratio	0.45	0.46	0.49	0.46	0.50	0.53
Debt / EBITDA Ratio	3.28	3.14	3.48	3.67	3.42	3.90
Debt / FCF Ratio	13.00	7.54	18.95	6.67	5.10	5.71
Net Debt / Equity Ratio	0.34	0.37	0.39	0.38	0.38	0.44
Net Debt / EBITDA Ratio	2.46	2.56	2.74	3.04	2.61	3.23
Net Debt / FCF Ratio	9.76	6.15	14.93	5.52	3.90	4.73
Asset Turnover	0.19	0.19	0.19	0.19	0.20	0.18
Inventory Turnover	103.82	99.20	103.54	98.09	109.87	142.19
Quick Ratio	0.58	0.35	1.13	1.14	1.35	1.58
Current Ratio	0.59	0.38	1.26	1.22	1.41	1.65
Return on Equity (ROE)	5.25%	5.92%	5.07%	4.19%	6.72%	6.77%
Return on Assets (ROA)	2.82%	3.14%	2.96%	2.38%	3.10%	2.81%
Return on Invested Capital (ROIC)	4.36%	4.85%	4.81%	3.76%	4.96%	4.52%
Return on Capital Employed (ROCE)	5.30%	6.10%	5.00%	4.10%	5.30%	4.70%
Earnings Yield	5.88%	6.59%	6.90%	5.35%	6.83%	5.24%
FCF Yield	3.87%	6.76%	3.51%	8.77%	9.87%	7.29%
Dividend Yield	5.58%	5.93%	7.74%	7.71%	6.43%	6.93%
Payout Ratio	94.93%	85.47%	99.20%	119.71%	98.81%	78.42%
Total Shareholder Return	5.43%	5.93%	7.74%	7.71%	6.43%	6.93%

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