Voxel 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	Feb '26 Feb 12, 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	1,493	1,323	826	462	478	423
Market Cap Growth	0.85%	60.30%	78.64%	-3.30%	12.90%	24.77%
Enterprise Value	1,602	1,404	908	595	616	569
Last Close Price	142.20	122.47	74.49	40.10	38.43	32.71
PE Ratio	14.51	13.72	11.13	10.40	6.77	12.46
Forward PE	14.17	13.06	13.06	13.06	13.06	13.06
PS Ratio	2.63	2.61	1.95	1.28	1.08	1.29
PB Ratio	3.83	3.61	2.79	1.90	2.07	2.34
P/TBV Ratio	5.46	4.64	3.69	2.74	3.05	3.99
P/FCF Ratio	19.01	25.59	9.74	7.09	6.40	14.36
P/OCF Ratio	9.43	10.82	6.40	4.80	4.49	7.13
EV/Sales Ratio	2.82	2.77	2.14	1.65	1.39	1.74
EV/EBITDA Ratio	8.97	8.76	6.55	5.47	4.87	8.90
EV/EBIT Ratio	12.14	10.90	8.09	7.14	5.94	13.61
EV/FCF Ratio	20.39	27.16	10.71	9.13	8.25	19.31
Debt / Equity Ratio	0.32	0.35	0.43	0.57	0.72	0.81
Debt / EBITDA Ratio	0.71	0.74	0.85	1.15	1.21	1.97
Debt / FCF Ratio	1.61	2.46	1.50	2.12	2.24	4.97
Net Debt / Equity Ratio	0.26	0.20	0.21	0.43	0.49	0.71
Net Debt / EBITDA Ratio	0.57	0.46	0.44	0.96	0.89	2.00
Net Debt / FCF Ratio	1.30	1.43	0.72	1.59	1.50	4.35
Asset Turnover	0.90	0.87	0.85	0.75	0.95	0.84
Inventory Turnover	15.79	15.17	13.40	12.39	12.68	13.83
Quick Ratio	1.02	1.03	1.38	1.15	1.41	0.55
Current Ratio	1.29	1.21	1.62	1.45	1.61	0.76
Return on Equity (ROE)	29.00%	29.52%	30.49%	23.40%	34.84%	20.24%
Return on Assets (ROA)	12.99%	13.79%	14.07%	10.82%	13.88%	6.73%
Return on Invested Capital (ROIC)	22.18%	26.42%	25.60%	19.38%	25.48%	11.50%
Return on Capital Employed (ROCE)	25.50%	27.60%	26.90%	22.10%	26.10%	14.80%
Earnings Yield	6.90%	7.29%	8.99%	9.61%	14.76%	8.02%
FCF Yield	5.26%	3.91%	10.27%	14.11%	15.63%	6.96%
Dividend Yield	3.37%	3.90%	3.73%	5.41%	7.81%	6.11%
Payout Ratio	33.57%	35.85%	20.40%	70.92%	29.77%	28.14%
Total Shareholder Return	3.28%	3.90%	3.73%	5.41%	7.81%	6.11%

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