Werth-Holz Ratios and Metrics

Market cap in millions PLN. Fiscal year is October - September.

Millions PLN. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 9, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Capitalization	16	18	17	31	26	34
Market Cap Growth	-37.16%	4.00%	-44.44%	20.00%	-25.00%	74.04%
Enterprise Value	35	35	35	44	31	44
Last Close Price	0.19	0.21	0.20	0.36	0.30	0.40
PE Ratio	-	-	14.93	-	5.31	39.33
PS Ratio	0.42	0.47	0.44	1.09	0.48	0.78
PB Ratio	0.44	0.49	0.45	1.02	0.76	1.41
P/TBV Ratio	0.49	0.55	0.51	1.17	0.87	1.49
P/FCF Ratio	13.42	15.01	-	-	3.80	-
P/OCF Ratio	10.80	12.07	-	-	3.70	-
EV/Sales Ratio	0.93	0.92	0.90	1.56	0.58	1.00
EV/EBITDA Ratio	31.93	31.81	10.88	128.59	3.94	19.36
EV/EBIT Ratio	-	-	18.79	-	4.69	32.22
EV/FCF Ratio	29.50	29.39	-	-	4.56	-
Debt / Equity Ratio	0.54	0.54	0.52	0.52	0.32	0.72
Debt / EBITDA Ratio	17.77	17.77	6.23	45.89	1.36	7.59
Debt / FCF Ratio	16.42	16.42	-	-	1.57	-
Net Debt / Equity Ratio	0.53	0.53	0.49	0.46	0.31	0.71
Net Debt / EBITDA Ratio	17.40	17.40	5.83	40.65	1.32	7.51
Net Debt / FCF Ratio	16.07	16.07	-6.21	-7.57	1.52	-2.10
Asset Turnover	0.62	0.62	0.69	0.56	1.10	0.97
Inventory Turnover	1.07	1.07	1.09	0.99	1.51	2.04
Quick Ratio	0.08	0.08	0.19	0.35	0.31	0.40
Current Ratio	1.38	1.38	1.44	2.19	2.96	1.58
Return on Equity (ROE)	-4.63%	-4.63%	3.36%	-8.82%	16.68%	3.65%
Return on Assets (ROA)	-0.23%	-0.23%	2.05%	-1.24%	8.46%	1.88%
Return on Invested Capital (ROIC)	-0.42%	-0.41%	3.67%	-2.26%	13.19%	3.08%
Return on Capital Employed (ROCE)	-0.60%	-0.60%	4.80%	-2.60%	16.00%	4.70%
Earnings Yield	-10.79%	-9.65%	6.70%	-9.16%	18.82%	2.54%
FCF Yield	7.45%	6.66%	-17.52%	-5.98%	26.33%	-23.82%
Buyback Yield / Dilution	-0.34%	-0.34%	-	-	-	-56.63%

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