Dom Development Ratios and Metrics

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 2, 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	6,011	6,579	4,700	3,839	2,427	3,048
Market Cap Growth	13.94%	39.96%	22.43%	58.19%	-20.37%	6.01%
Enterprise Value	6,589	6,859	5,049	4,346	2,571	3,000
Last Close Price	233.00	255.00	172.27	132.10	75.02	84.51
PE Ratio	9.19	10.06	8.26	8.34	5.92	9.32
Forward PE	8.70	9.69	7.75	9.55	7.11	8.29
PS Ratio	1.85	2.02	1.48	1.51	1.00	1.61
PB Ratio	3.02	3.31	2.76	2.65	1.72	2.44
P/TBV Ratio	3.06	3.35	2.80	2.69	1.74	2.50
P/FCF Ratio	31.87	34.88	13.17	15.33	13.93	8.03
P/OCF Ratio	28.21	30.87	12.42	14.34	11.92	7.74
EV/Sales Ratio	2.02	2.11	1.59	1.70	1.06	1.58
EV/EBITDA Ratio	8.04	8.46	7.16	7.68	5.01	7.10
EV/EBIT Ratio	8.23	8.56	7.24	7.80	5.07	7.21
EV/FCF Ratio	34.93	36.36	14.15	17.36	14.75	7.90
Debt / Equity Ratio	0.43	0.43	0.43	0.45	0.34	0.39
Debt / EBITDA Ratio	1.03	1.03	1.03	1.14	0.92	1.13
Debt / FCF Ratio	4.49	4.49	2.06	2.61	2.75	1.27
Net Debt / Equity Ratio	0.29	0.29	0.22	0.25	0.12	-0.10
Net Debt / EBITDA Ratio	0.71	0.71	0.53	0.65	0.34	-0.29
Net Debt / FCF Ratio	3.06	3.06	1.05	1.47	1.00	-0.32
Asset Turnover	0.58	0.58	0.64	0.59	0.61	0.53
Inventory Turnover	0.46	0.46	0.53	0.48	0.51	0.47
Quick Ratio	0.12	0.12	0.19	0.16	0.18	0.32
Current Ratio	1.83	1.83	1.80	1.82	1.74	1.79
Return on Equity (ROE)	35.45%	35.45%	36.12%	32.15%	30.82%	27.03%
Return on Assets (ROA)	8.89%	8.89%	8.85%	8.03%	7.94%	7.29%
Return on Invested Capital (ROIC)	27.33%	27.88%	28.86%	26.29%	29.94%	30.59%
Return on Capital Employed (ROCE)	28.20%	28.20%	28.30%	26.10%	27.40%	23.50%
Earnings Yield	10.88%	9.94%	12.11%	11.99%	16.90%	10.73%
FCF Yield	3.14%	2.87%	7.59%	6.52%	7.18%	12.45%
Dividend Yield	6.10%	-	7.55%	9.08%	14.66%	12.43%
Payout Ratio	55.21%	55.21%	56.77%	92.13%	65.39%	77.64%
Buyback Yield / Dilution	-0.04%	-0.05%	-0.06%	-0.76%	-0.17%	-0.63%
Total Shareholder Return	6.06%	-0.05%	7.49%	8.33%	14.49%	11.79%

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