Marvipol 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 29, 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	383	260	322	241	329	220
Market Cap Growth	44.20%	-19.38%	33.91%	-26.83%	49.62%	26.01%
Enterprise Value	689	513	547	511	587	372
Last Close Price	9.20	5.75	6.37	4.76	5.60	3.42
PE Ratio	4.36	8.19	5.83	2.68	3.44	2.73
Forward PE	8.36	4.36	4.36	4.36	4.36	4.36
PS Ratio	0.52	0.56	0.85	0.41	0.84	0.51
PB Ratio	0.52	0.37	0.45	0.37	0.54	0.40
P/TBV Ratio	0.52	0.37	0.45	0.37	0.54	0.40
P/FCF Ratio	-	-	5.45	3.50	4.96	-
P/OCF Ratio	-	-	5.00	2.85	4.91	-
EV/Sales Ratio	0.94	1.11	1.45	0.87	1.49	0.86
EV/EBITDA Ratio	4.94	10.02	6.66	5.54	8.04	6.09
EV/EBIT Ratio	5.36	10.59	6.84	5.63	8.13	6.20
EV/FCF Ratio	-11.53	-	9.24	7.44	8.84	-
Debt / Equity Ratio	0.64	0.76	0.65	0.63	0.60	0.68
Debt / EBITDA Ratio	3.42	9.01	5.17	4.23	4.89	5.96
Debt / FCF Ratio	-	-	7.81	6.05	5.53	-
Asset Turnover	0.47	0.30	0.27	0.40	0.28	0.33
Inventory Turnover	0.61	0.42	0.33	0.50	0.30	0.41
Quick Ratio	0.89	0.59	0.68	0.51	0.36	0.39
Current Ratio	5.30	3.23	2.92	3.15	2.01	2.21
Return on Equity (ROE)	12.59%	4.50%	8.10%	14.18%	16.36%	15.47%
Return on Assets (ROA)	5.01%	1.99%	3.52%	3.88%	3.15%	2.90%
Return on Invested Capital (ROIC)	10.17%	3.95%	6.89%	8.48%	7.66%	6.10%
Return on Capital Employed (ROCE)	10.70%	4.10%	7.40%	8.50%	7.90%	7.40%
Earnings Yield	22.97%	12.20%	17.15%	37.34%	29.07%	36.58%
FCF Yield	-15.59%	-17.14%	18.37%	28.54%	20.18%	-22.48%
Dividend Yield	6.52%	10.43%	16.64%	-	20.34%	27.81%
Payout Ratio	28.39%	139.20%	-	52.82%	41.36%	8.80%
Buyback Yield / Dilution	-0.06%	-	-	-	-	-
Total Shareholder Return	6.39%	10.43%	16.64%	-	20.34%	27.81%

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