Ilirija d.d. Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 4, 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	59	62	72	62	61	54
Market Cap Growth	11.70%	-14.06%	16.39%	1.84%	11.82%	31.77%
Enterprise Value	58	73	84	76	75	61
Last Close Price	24.60	25.80	29.14	24.38	23.38	20.51
PE Ratio	15.92	16.64	20.16	18.88	19.50	18.43
PS Ratio	1.82	1.90	2.40	2.22	2.57	3.17
PB Ratio	1.04	1.09	1.32	1.17	1.19	1.10
P/TBV Ratio	1.05	1.09	1.32	1.17	1.19	1.10
P/FCF Ratio	15.99	16.71	13.94	20.44	17.20	12.05
P/OCF Ratio	8.13	8.49	10.66	9.52	9.54	9.27
EV/Sales Ratio	1.77	2.23	2.80	2.70	3.16	3.53
EV/EBITDA Ratio	7.35	9.24	11.06	10.14	10.45	9.50
EV/EBIT Ratio	12.59	15.82	19.21	17.93	17.85	15.77
EV/FCF Ratio	15.60	19.60	16.26	24.94	21.12	13.41
Debt / Equity Ratio	0.21	0.21	0.25	0.29	0.32	0.29
Debt / EBITDA Ratio	1.54	1.54	1.79	2.04	2.29	2.27
Debt / FCF Ratio	3.28	3.28	2.63	5.02	4.63	3.20
Net Debt / Equity Ratio	-0.02	-0.02	0.01	0.06	0.11	0.16
Net Debt / EBITDA Ratio	-0.18	-0.18	0.07	0.43	0.78	1.25
Net Debt / FCF Ratio	-0.39	-0.39	0.11	1.05	1.58	1.76
Asset Turnover	0.45	0.45	0.42	0.39	0.35	0.27
Inventory Turnover	61.92	61.92	63.57	69.50	66.14	54.87
Quick Ratio	2.00	2.00	2.11	2.03	2.11	1.78
Current Ratio	2.12	2.12	2.25	2.08	2.17	1.82
Return on Equity (ROE)	6.68%	6.68%	6.63%	6.30%	6.22%	6.17%
Return on Assets (ROA)	3.98%	3.98%	3.82%	3.72%	3.85%	3.71%
Return on Invested Capital (ROIC)	5.81%	6.70%	6.33%	6.01%	5.93%	5.59%
Return on Capital Employed (ROCE)	7.00%	7.00%	6.70%	6.50%	6.50%	6.20%
Earnings Yield	6.28%	6.01%	4.96%	5.30%	5.13%	5.42%
FCF Yield	6.26%	5.98%	7.17%	4.89%	5.81%	8.30%
Dividend Yield	3.25%	-	2.74%	2.87%	2.35%	2.27%
Payout Ratio	51.59%	51.59%	47.11%	40.24%	35.63%	-
Buyback Yield / Dilution	-0.44%	-0.44%	0.25%	0.39%	-0.33%	-0.01%
Total Shareholder Return	2.81%	-0.44%	3.00%	3.26%	2.02%	2.26%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.