Kernel Holding Ratios and Metrics

Market cap in millions PLN. Fiscal year is July - June.

Millions PLN. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 2, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Capitalization	5,569	4,983	3,556	1,099	1,479	4,597
Market Cap Growth	-8.65%	40.12%	223.45%	-25.65%	-67.83%	31.18%
Enterprise Value	6,365	5,000	4,174	4,553	8,344	9,167
Last Close Price	19.00	17.00	12.12	14.20	19.10	52.92
PE Ratio	8.58	5.79	5.27	0.90	-	2.35
Forward PE	6.04	1.17	1.17	1.17	3.40	3.78
PS Ratio	0.38	0.34	0.25	0.08	0.06	0.22
PB Ratio	0.71	0.66	0.47	0.16	0.20	0.62
P/TBV Ratio	0.73	0.68	0.49	0.17	0.22	0.68
P/FCF Ratio	-	8.18	2.68	0.42	-	4.28
P/OCF Ratio	60.11	5.71	1.87	0.38	-	2.62
PEG Ratio	-	1.36	1.36	1.36	1.36	1.36
EV/Sales Ratio	0.43	0.34	0.29	0.32	0.35	0.43
EV/EBITDA Ratio	4.34	3.33	1.99	2.16	4.77	3.47
EV/EBIT Ratio	5.96	4.09	2.34	2.55	6.12	3.90
EV/FCF Ratio	-30.25	8.21	3.15	1.75	-	8.54
Debt / Equity Ratio	0.36	0.36	0.58	0.95	1.14	0.72
Debt / EBITDA Ratio	1.91	1.70	1.98	3.06	4.45	1.90
Debt / FCF Ratio	-	4.49	3.29	2.60	-	4.95
Net Debt / Equity Ratio	0.10	-0.01	0.04	0.39	0.86	0.42
Net Debt / EBITDA Ratio	0.58	-0.04	0.14	1.33	3.72	1.17
Net Debt / FCF Ratio	-3.76	-0.10	0.23	1.08	-3.40	2.88
Asset Turnover	1.21	1.23	0.98	0.86	1.30	1.56
Inventory Turnover	5.31	6.71	6.08	3.48	5.20	7.42
Quick Ratio	1.52	1.73	1.04	0.82	0.37	1.26
Current Ratio	3.18	3.01	1.58	1.29	1.13	2.49
Return on Equity (ROE)	8.62%	12.04%	9.29%	17.42%	-2.24%	29.38%
Return on Assets (ROA)	5.50%	6.31%	7.61%	6.81%	4.63%	10.77%
Return on Invested Capital (ROIC)	10.21%	14.00%	16.11%	12.83%	10.30%	22.25%
Return on Capital Employed (ROCE)	10.90%	12.80%	21.80%	22.10%	15.60%	20.00%
Earnings Yield	11.65%	17.26%	18.99%	110.60%	-12.49%	42.51%
FCF Yield	-3.78%	12.23%	37.26%	236.23%	-129.18%	23.34%
Dividend Yield	-	-	-	-	-	3.17%
Payout Ratio	-	-	-	-	-	6.88%
Buyback Yield / Dilution	0.03%	-14.19%	-231.71%	3.44%	4.57%	-0.84%
Total Shareholder Return	0.03%	-14.19%	-231.71%	3.44%	4.57%	2.33%

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