AS Tallinna Vesi 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	Aug '26 Aug 7, 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	222	220	204	212	251	290
Market Cap Growth	4.23%	7.84%	-3.77%	-15.47%	-13.40%	9.28%
Enterprise Value	393	363	310	291	318	341
PE Ratio	16.33	15.45	15.36	16.51	29.84	17.92
PS Ratio	3.01	3.04	3.14	3.47	4.60	5.43
PB Ratio	1.90	1.78	1.70	1.81	2.26	2.51
P/FCF Ratio	-	-	-	-	-	33.16
P/OCF Ratio	7.42	7.14	7.77	8.65	16.69	12.89
EV/Sales Ratio	5.34	5.01	4.77	4.76	5.83	6.40
EV/EBITDA Ratio	12.50	11.93	11.52	11.70	17.99	15.99
EV/EBIT Ratio	18.51	17.11	16.36	16.76	28.17	22.47
EV/FCF Ratio	-	-	-	-	-	39.03
Debt / Equity Ratio	1.53	1.30	1.00	0.85	0.75	0.74
Debt / EBITDA Ratio	5.68	5.21	4.39	3.90	4.57	3.95
Debt / FCF Ratio	-	-	-	-	-	9.81
Net Debt / Equity Ratio	1.47	1.21	0.98	0.72	0.63	0.43
Net Debt / EBITDA Ratio	5.53	4.93	4.35	3.39	3.97	2.30
Net Debt / FCF Ratio	-7.09	-6.70	-7.11	-19.28	-12.37	5.62
Quick Ratio	0.78	0.82	0.64	1.22	1.15	2.77
Current Ratio	0.83	0.93	0.76	1.30	1.24	2.83
Asset Turnover	0.21	0.21	0.22	0.23	0.21	0.21
Return on Equity (ROE)	11.78%	11.68%	11.20%	11.27%	7.43%	14.20%
Return on Assets (ROA)	3.78%	3.91%	3.98%	4.05%	2.77%	3.70%
Return on Capital Employed (ROCE)	6.10%	6.20%	6.50%	6.60%	4.80%	6.30%
Earnings Yield	6.12%	6.47%	6.51%	6.06%	3.35%	5.58%
FCF Yield	-10.87%	-10.18%	-8.08%	-2.06%	-2.26%	3.02%
Dividend Yield	5.14%	5.45%	5.73%	5.56%	3.13%	5.60%
Payout Ratio	83.84%	74.43%	75.80%	50.72%	152.69%	79.44%
Total Shareholder Return	5.14%	5.45%	5.73%	5.56%	3.13%	5.60%