Dauch Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 26, 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 Cap	1,294	761	686	1,032	896	1,064
Market Cap Growth	141.31%	10.98%	-33.54%	15.12%	-15.74%	12.56%
Enterprise Value	5,626	4,226	2,870	3,398	3,414	3,762
Last Close Price	5.45	6.41	5.83	8.81	7.82	9.33
PE Ratio	-	-	20.10	-	14.48	186.60
Forward PE	8.28	11.06	22.52	233.07	6.82	7.51
PEG Ratio	0.27	2.73	2.73	28.90	0.90	0.05
PS Ratio	0.19	0.13	0.11	0.17	0.15	0.21
PB Ratio	0.86	1.19	1.22	1.71	1.43	2.32
P/TBV Ratio	1.58	8.40	-	-	-	-
P/FCF Ratio	-	5.10	3.36	5.17	3.28	2.98
P/OCF Ratio	4.44	1.85	1.51	2.60	2.00	1.98
EV/Sales Ratio	0.83	0.72	0.47	0.56	0.59	0.73
EV/EBITDA Ratio	7.08	7.39	4.04	5.36	4.64	4.79
EV/EBIT Ratio	21.20	37.63	11.89	23.18	14.00	15.64
EV/FCF Ratio	-	28.31	14.05	17.04	12.48	10.53
Debt / Equity Ratio	3.53	6.47	4.74	4.71	4.67	6.96
Debt / EBITDA Ratio	9.46	7.30	3.85	4.55	4.12	4.11
Debt / FCF Ratio	10683.80	27.96	13.40	14.48	11.08	9.04
Net Debt / Equity Ratio	2.89	5.42	3.88	3.91	4.01	5.90
Net Debt / EBITDA Ratio	7.67	6.06	3.07	3.73	3.42	3.44
Net Debt / FCF Ratio	8667.40	23.21	10.69	11.87	9.21	7.56
Asset Turnover	0.76	1.00	1.18	1.12	1.05	0.89
Inventory Turnover	8.23	11.29	11.64	11.52	11.66	12.09
Quick Ratio	0.91	1.17	1.07	1.11	1.11	1.24
Current Ratio	1.40	2.95	1.63	1.67	1.66	1.78
Return on Equity (ROE)	-11.83%	-3.28%	5.99%	-5.45%	11.85%	1.42%
Return on Assets (ROA)	0.36%	-25.15%	2.58%	3.71%	4.26%	20.48%
Return on Invested Capital (ROIC)	0.53%	-35.79%	3.77%	5.31%	5.90%	27.58%
Return on Capital Employed (ROCE)	0.52%	2.41%	6.01%	3.48%	5.50%	5.05%
Earnings Yield	-	-	4.97%	-	6.91%	0.54%
FCF Yield	-	19.62%	29.80%	19.33%	30.52%	33.58%
Buyback Yield / Dilution	-16.44%	-0.59%	-0.94%	-0.95%	-1.23%	-0.88%
Total Shareholder Return	-16.44%	-0.59%	-0.94%	-0.95%	-1.23%	-0.88%