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	Jun '26 Jun 26, 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	226	220	204	212	251	290
Market Cap Growth	-3.00%	7.84%	-3.77%	-15.47%	-13.40%	9.28%
Enterprise Value	372	363	310	291	318	341
PE Ratio	14.98	15.45	15.36	16.51	29.84	17.92
PS Ratio	3.03	3.04	3.14	3.47	4.60	5.43
PB Ratio	1.76	1.78	1.70	1.81	2.26	2.51
P/FCF Ratio	-	-	-	-	-	33.16
P/OCF Ratio	7.41	7.14	7.77	8.65	16.69	12.89
EV/Sales Ratio	5.00	5.01	4.77	4.76	5.83	6.40
EV/EBITDA Ratio	11.59	11.93	11.52	11.70	17.99	15.99
EV/EBIT Ratio	16.79	17.11	16.36	16.76	28.17	22.47
EV/FCF Ratio	-	-	-	-	-	39.03
Debt / Equity Ratio	1.26	1.30	1.00	0.85	0.75	0.74
Debt / EBITDA Ratio	5.02	5.21	4.39	3.90	4.57	3.95
Debt / FCF Ratio	-	-	-	-	-	9.81
Net Debt / Equity Ratio	1.14	1.21	0.98	0.72	0.63	0.43
Net Debt / EBITDA Ratio	4.63	4.93	4.35	3.39	3.97	2.30
Net Debt / FCF Ratio	-6.41	-6.70	-7.11	-19.28	-12.37	5.62
Quick Ratio	1.29	0.82	0.64	1.22	1.15	2.77
Current Ratio	1.34	0.93	0.76	1.30	1.24	2.83
Asset Turnover	0.22	0.21	0.22	0.23	0.21	0.21
Return on Equity (ROE)	11.99%	11.68%	11.20%	11.27%	7.43%	14.20%
Return on Assets (ROA)	4.04%	3.91%	3.98%	4.05%	2.77%	3.70%
Return on Capital Employed (ROCE)	6.40%	6.20%	6.50%	6.60%	4.80%	6.30%
Earnings Yield	6.67%	6.47%	6.51%	6.06%	3.35%	5.58%
FCF Yield	-10.09%	-10.18%	-8.08%	-2.06%	-2.26%	3.02%
Dividend Yield	5.04%	5.45%	5.73%	5.56%	3.13%	5.60%
Payout Ratio	70.28%	74.43%	75.80%	50.72%	152.69%	79.44%
Total Shareholder Return	5.04%	5.45%	5.73%	5.56%	3.13%	5.60%