NWAI Dom Maklerski 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	Jun '26 Jun 16, 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	53	42	36	46	25	18
Market Cap Growth	50.90%	18.27%	-21.98%	84.75%	34.98%	-29.50%
Last Close Price	30.60	24.10	18.45	21.87	10.56	7.25
PE Ratio	6.06	4.77	6.79	4.99	6.00	3.94
PS Ratio	10.39	8.19	1.56	1.63	1.20	0.95
PB Ratio	1.81	1.43	1.42	1.88	1.36	1.11
P/FCF Ratio	3.02	2.38	0.88	5.03	-	0.97
P/OCF Ratio	2.74	2.16	0.88	4.28	-	0.96
Debt / Equity Ratio	0.00	0.00	0.02	0.02	0.03	0.02
Debt / FCF Ratio	0.00	0.00	0.01	0.06	-	0.01
Net Debt / Equity Ratio	-5.15	-5.15	-5.06	-4.63	-0.91	-1.73
Net Debt / FCF Ratio	-8.59	-8.59	-3.15	-12.41	0.94	-1.52
Asset Turnover	0.03	0.03	0.18	0.33	0.52	0.75
Quick Ratio	1.17	1.17	1.17	1.18	1.52	1.96
Current Ratio	1.17	1.17	1.18	1.18	1.53	1.97
Return on Equity (ROE)	32.33%	32.33%	21.23%	43.06%	23.76%	29.44%
Return on Assets (ROA)	5.91%	5.91%	4.03%	10.72%	10.38%	18.04%
Return on Invested Capital (ROIC)	-58.87%	-59.17%	1.32%	18.49%	11.68%	27.20%
Earnings Yield	16.50%	20.95%	14.72%	20.02%	16.66%	25.36%
FCF Yield	33.06%	41.98%	113.38%	19.88%	-71.14%	102.87%
Dividend Yield	9.68%	-	16.26%	13.72%	18.95%	27.60%
Payout Ratio	58.20%	58.20%	95.32%	35.57%	76.66%	67.81%
Buyback Yield / Dilution	-	-	-2.78%	-2.49%	-3.01%	-0.28%
Total Shareholder Return	9.68%	-	13.48%	11.23%	15.93%	27.32%