Seco/Warwick 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	May '26 May 6, 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	254	257	236	258	187	140
Market Cap Growth	3.25%	9.11%	-8.76%	38.29%	33.33%	21.83%
Enterprise Value	382	384	279	331	214	154
Last Close Price	35.00	35.40	26.04	28.07	19.90	14.64
PE Ratio	9.71	9.86	9.70	7.30	6.11	8.29
PS Ratio	0.34	0.35	0.33	0.38	0.30	0.30
PB Ratio	1.13	1.14	0.89	1.05	0.83	0.72
P/TBV Ratio	1.83	1.85	1.06	1.25	1.02	0.91
P/FCF Ratio	-	-	3.93	7.05	14.01	-
P/OCF Ratio	-	-	2.33	4.41	7.04	14.66
EV/Sales Ratio	0.51	0.52	0.39	0.48	0.34	0.33
EV/EBITDA Ratio	6.04	6.08	6.72	6.98	4.53	4.87
EV/EBIT Ratio	8.86	8.92	8.78	8.24	5.38	6.21
EV/FCF Ratio	-	-	4.65	9.03	16.01	-
Debt / Equity Ratio	0.76	0.76	0.50	0.38	0.40	0.35
Debt / EBITDA Ratio	2.72	2.72	2.68	1.73	1.72	1.90
Debt / FCF Ratio	-	-	2.21	2.54	6.73	-
Net Debt / Equity Ratio	0.55	0.55	-0.05	0.07	0.07	0.07
Net Debt / EBITDA Ratio	1.97	1.97	-0.31	0.36	0.34	0.45
Net Debt / FCF Ratio	-	-	-0.21	0.47	1.19	-18.84
Asset Turnover	-	-	1.07	1.13	1.20	1.03
Inventory Turnover	-	-	6.46	5.96	6.38	5.80
Quick Ratio	-	-	1.02	1.03	1.03	1.09
Current Ratio	-	-	1.29	1.33	1.33	1.39
Return on Equity (ROE)	10.68%	10.68%	9.69%	15.54%	15.35%	9.22%
Return on Assets (ROA)	-	-	2.98%	4.16%	4.78%	3.44%
Return on Invested Capital (ROIC)	8.71%	10.14%	11.03%	15.98%	17.07%	11.29%
Return on Capital Employed (ROCE)	-	-	9.50%	13.40%	14.80%	10.30%
Earnings Yield	10.26%	10.15%	10.32%	13.70%	16.38%	12.06%
FCF Yield	-	-	25.47%	14.18%	7.14%	-0.53%
Dividend Yield	2.86%	-	3.84%	3.56%	5.03%	2.05%
Payout Ratio	-	-	35.42%	24.00%	8.33%	29.23%
Buyback Yield / Dilution	16.68%	16.68%	-1.63%	2.62%	0.71%	10.21%
Total Shareholder Return	19.53%	16.68%	2.21%	6.18%	5.74%	12.26%

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