Vercom 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	Dec '25 Dec 30, 2025	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	2,842	2,824	1,730	862	899	-
Market Cap Growth	9.22%	63.19%	100.65%	-4.03%	-	-
Enterprise Value	2,857	2,852	1,830	995	837	-
Last Close Price	129.40	125.38	76.02	37.28	46.83	-
PE Ratio	32.84	36.88	24.58	27.45	39.43	-
Forward PE	23.65	24.58	24.58	20.72	18.75	-
PS Ratio	6.02	5.69	5.13	3.31	5.02	-
PB Ratio	7.48	6.70	4.71	2.42	4.34	-
P/TBV Ratio	-	-	-	-	7.97	-
P/FCF Ratio	29.08	28.10	22.66	19.28	35.21	-
P/OCF Ratio	25.10	25.13	20.29	16.63	29.41	-
EV/Sales Ratio	6.05	5.75	5.42	3.82	4.68	-
EV/EBITDA Ratio	23.75	28.10	23.62	20.84	27.57	-
EV/EBIT Ratio	26.42	30.54	26.57	23.55	29.53	-
EV/FCF Ratio	29.23	28.38	23.96	22.24	32.80	-
Debt / Equity Ratio	0.22	0.23	0.31	0.45	0.23	1.97
Debt / EBITDA Ratio	0.71	0.90	1.41	3.24	1.48	2.00
Debt / FCF Ratio	0.87	0.95	1.50	3.62	1.84	2.16
Asset Turnover	0.82	0.84	0.59	0.59	0.89	-
Quick Ratio	1.22	1.40	1.18	1.05	3.35	1.11
Current Ratio	1.26	1.42	1.24	1.13	4.11	1.16
Return on Equity (ROE)	23.37%	19.55%	19.49%	11.16%	19.53%	-
Return on Assets (ROA)	11.78%	9.85%	7.51%	5.98%	8.85%	-
Return on Capital (ROIC)	14.35%	11.68%	8.60%	6.83%	10.73%	-
Return on Capital Employed (ROCE)	23.50%	18.20%	14.50%	8.30%	11.30%	31.90%
Earnings Yield	3.08%	2.71%	4.07%	3.64%	2.54%	-
FCF Yield	3.44%	3.56%	4.41%	5.19%	2.84%	-
Dividend Yield	1.57%	1.62%	2.10%	3.03%	-	-
Payout Ratio	51.44%	46.28%	35.52%	-	66.09%	53.19%
Buyback Yield / Dilution	-0.04%	0.02%	-8.46%	-22.99%	-14.23%	-
Total Shareholder Return	1.53%	1.64%	-6.35%	-19.96%	-14.23%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.