NSA 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	Jul '26 Jul 1, 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	5,811	2,175	2,894	3,412	3,245	6,311
Market Cap Growth	130.35%	-24.86%	-15.19%	5.16%	-48.58%	145.69%
Enterprise Value	9,107	6,508	7,344	8,074	7,753	10,177
Last Close Price	45.33	28.21	37.91	41.47	36.12	69.20
PE Ratio	59.33	40.88	32.13	28.02	36.48	70.61
PS Ratio	7.61	2.89	3.76	3.98	4.05	10.78
PB Ratio	6.02	2.30	2.69	2.40	1.97	3.56
P/TBV Ratio	3.82	2.29	2.71	2.66	2.00	5.24
P/FCF Ratio	-	7.27	8.45	8.40	8.11	20.80
P/OCF Ratio	16.75	6.42	7.97	7.73	7.31	19.05
EV/Sales Ratio	12.15	8.64	9.53	9.41	9.67	17.38
EV/EBITDA Ratio	19.63	13.91	15.08	14.45	14.83	27.03
EV/EBIT Ratio	32.94	23.36	24.71	23.98	26.78	46.63
EV/FCF Ratio	-	21.75	21.44	19.89	19.38	33.55
Debt / Equity Ratio	2.33	2.23	1.97	1.73	1.50	1.19
Debt / EBITDA Ratio	7.33	7.33	7.13	6.59	6.84	7.87
Debt / FCF Ratio	11.61	11.45	10.14	9.07	8.94	9.77
Net Debt / Equity Ratio	3.74	3.60	3.18	2.54	2.15	1.66
Net Debt / EBITDA Ratio	7.27	7.28	7.03	6.48	6.78	7.81
Net Debt / FCF Ratio	11.51	11.38	9.99	8.91	8.85	9.69
Asset Turnover	0.15	0.14	0.14	0.14	0.14	0.13
Quick Ratio	0.23	0.20	0.42	0.53	0.34	0.22
Current Ratio	0.24	0.20	0.43	0.71	0.41	0.24
Return on Equity (ROE)	8.27%	7.05%	9.42%	10.50%	7.54%	7.51%
Return on Assets (ROA)	5.47%	5.20%	5.16%	5.57%	4.85%	4.75%
Return on Invested Capital (ROIC)	5.47%	5.22%	5.20%	5.61%	4.85%	4.70%
Return on Capital Employed (ROCE)	5.71%	5.47%	5.38%	5.72%	5.07%	4.95%
Earnings Yield	1.02%	2.45%	3.11%	3.57%	2.74%	1.42%
FCF Yield	-	13.76%	11.83%	11.90%	12.33%	4.81%
Dividend Yield	5.03%	8.09%	5.90%	5.30%	5.94%	2.34%
Payout Ratio	304.19%	328.02%	188.66%	138.69%	216.69%	142.93%
Buyback Yield / Dilution	-1.24%	0.27%	15.78%	0.00%	32.18%	-101.99%
Total Shareholder Return	3.79%	8.36%	21.68%	5.30%	38.12%	-99.64%

SEC Filings: 10-K · 10-Q