Selvita 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	Aug '26 Aug 14, 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	523	793	909	1,074	1,522	1,505
Market Cap Growth	-13.37%	-12.73%	-15.38%	-29.43%	1.10%	66.33%
Enterprise Value	671	966	1,119	1,239	1,637	1,590
Last Close Price	28.50	43.20	49.50	58.50	82.90	82.00
PE Ratio	-	975.35	-	15.37	50.21	101.02
Forward PE	41.30	49.66	49.38	26.70	22.69	33.23
PS Ratio	1.46	2.14	2.63	3.05	4.17	4.77
PB Ratio	1.65	2.47	2.82	3.28	5.57	7.32
P/TBV Ratio	2.57	3.81	4.43	4.76	10.19	18.14
P/FCF Ratio	8.28	11.98	20.03	206.54	-	25.11
P/OCF Ratio	7.25	10.82	14.18	13.60	20.17	17.62
PEG Ratio	5.16	6.21	6.17	-	-	-
EV/Sales Ratio	1.87	2.61	3.24	3.52	4.49	5.04
EV/EBITDA Ratio	10.73	22.59	38.95	32.71	29.56	41.65
EV/EBIT Ratio	75.13	77.06	-	73.95	41.00	60.95
EV/FCF Ratio	10.63	14.60	24.67	238.22	-	26.52
Debt / Equity Ratio	0.53	0.53	0.68	0.69	0.78	0.88
Debt / EBITDA Ratio	2.62	2.53	4.15	3.61	2.77	3.36
Debt / FCF Ratio	2.66	2.56	4.82	43.23	-	3.00
Net Debt / Equity Ratio	0.47	0.45	0.61	0.53	0.50	0.40
Net Debt / EBITDA Ratio	3.56	3.40	6.82	4.54	2.47	2.17
Net Debt / FCF Ratio	2.34	2.20	4.32	33.04	-5.44	1.38
Asset Turnover	0.59	0.60	0.54	0.58	0.70	0.94
Inventory Turnover	7.88	9.68	11.08	9.92	13.97	28.60
Quick Ratio	0.87	0.93	0.54	1.47	1.55	1.80
Current Ratio	1.00	1.04	0.61	1.61	1.66	1.87
Return on Equity (ROE)	-1.15%	0.25%	-1.88%	23.28%	11.82%	10.17%
Return on Assets (ROA)	1.08%	1.26%	-0.05%	1.71%	4.79%	4.83%
Return on Invested Capital (ROIC)	2.25%	2.55%	-0.10%	3.69%	9.22%	11.90%
Return on Capital Employed (ROCE)	2.30%	2.60%	-0.10%	3.10%	8.60%	7.20%
Earnings Yield	-0.70%	0.10%	-0.67%	6.51%	1.99%	0.99%
FCF Yield	12.07%	8.34%	4.99%	0.48%	-1.65%	3.98%
Buyback Yield / Dilution	-	-	-	-	-	-6.64%