Mercator Medical Ratios and Metrics

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Apr '26 Apr 16, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	486	467	396	525	1,033	4,469
Market Cap Growth	4.54%	17.85%	-24.58%	-49.12%	-76.89%	4141.21%
Enterprise Value	303	107	44	87	556	4,092
Last Close Price	52.40	47.80	41.50	46.69	91.78	399.29
PE Ratio	4.96	9.15	-	-	2.31	4.80
Forward PE	-	2.02	2.02	2.02	2.02	5.00
PS Ratio	0.83	0.86	0.85	0.97	0.60	2.44
PB Ratio	0.55	0.51	0.46	0.52	0.90	4.28
P/TBV Ratio	0.56	0.52	0.48	0.53	0.91	4.31
P/FCF Ratio	-	-	-	-	3.17	6.41
P/OCF Ratio	-	-	-	12.88	2.05	6.27
PEG Ratio	-	0.41	0.41	0.41	0.41	0.41
EV/Sales Ratio	0.52	0.20	0.09	0.16	0.32	2.23
EV/EBITDA Ratio	57.13	-	-	-	1.16	3.84
EV/EBIT Ratio	-	-	-	-	1.20	3.91
EV/FCF Ratio	-3.03	-	-	-	1.71	5.87
Debt / Equity Ratio	0.03	0.01	0.01	0.00	0.00	0.00
Debt / EBITDA Ratio	4.43	-	-	-	0.01	0.00
Debt / FCF Ratio	-	-	-	-	0.02	0.01
Net Debt / Equity Ratio	-0.20	-0.26	-0.37	-0.41	-0.46	-0.52
Net Debt / EBITDA Ratio	-33.82	52.14	5.97	8.25	-1.10	-0.51
Net Debt / FCF Ratio	1.80	2.71	8.21	6.08	-1.63	-0.78
Asset Turnover	-	0.54	0.46	0.46	1.34	2.19
Inventory Turnover	-	2.18	2.05	1.95	3.18	2.49
Quick Ratio	3.73	3.78	5.49	8.19	4.96	2.77
Current Ratio	6.95	6.55	7.46	11.63	6.87	4.57
Return on Equity (ROE)	-	5.58%	-2.44%	-17.71%	40.66%	158.89%
Return on Assets (ROA)	-	-1.46%	-4.49%	-3.94%	22.45%	78.10%
Return on Invested Capital (ROIC)	-2.41%	-3.86%	-13.02%	-12.40%	77.41%	245.13%
Return on Capital Employed (ROCE)	-1.90%	-2.50%	-8.30%	-7.30%	40.10%	99.80%
Earnings Yield	20.13%	10.93%	-4.96%	-36.09%	43.27%	20.82%
FCF Yield	-20.57%	-19.44%	-9.88%	-13.11%	31.59%	15.60%
Dividend Yield	3.10%	3.37%	-	-	-	-
Payout Ratio	-	-	-	-	-	0.56%
Buyback Yield / Dilution	1.96%	2.02%	1.91%	3.47%	3.88%	0.55%
Total Shareholder Return	5.06%	5.39%	1.91%	3.47%	3.88%	0.55%

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