Organon & Co. 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 8, 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	3,516	1,866	3,846	3,686	7,105	7,721
Market Cap Growth	55.65%	-51.47%	4.35%	-48.12%	-7.98%	-
Enterprise Value	10,969	9,920	12,031	11,744	15,304	16,109
Last Close Price	13.39	7.17	14.92	14.42	27.93	30.45
PE Ratio	14.21	9.96	4.48	3.61	7.78	5.73
Forward PE	3.87	1.87	3.91	3.45	5.84	5.22
PEG Ratio	1.16	1.45	0.76	-	-	-
PS Ratio	0.57	0.30	0.60	0.59	1.15	1.22
PB Ratio	3.89	2.48	8.15	-52.66	-7.96	-5.12
P/TBV Ratio	3.87	2.49	8.19	-52.79	-7.99	-5.13
P/FCF Ratio	5.15	3.47	5.03	6.73	10.73	3.41
P/OCF Ratio	4.14	2.67	4.10	4.61	8.28	3.14
EV/Sales Ratio	1.78	1.60	1.88	1.88	2.48	2.56
EV/EBITDA Ratio	6.88	8.37	7.29	7.87	8.59	8.04
EV/EBIT Ratio	8.90	12.04	8.76	9.34	9.75	8.91
EV/FCF Ratio	16.06	18.44	15.75	21.43	23.12	7.11
Debt / Equity Ratio	9.47	11.47	18.77	-125.01	-9.98	-6.05
Debt / EBITDA Ratio	7.21	7.30	5.38	5.87	5.00	4.56
Debt / FCF Ratio	12.55	16.07	11.62	15.99	13.46	4.03
Net Debt / Equity Ratio	8.25	10.73	17.38	-115.24	-9.20	-5.57
Net Debt / EBITDA Ratio	6.27	6.81	4.97	5.40	4.61	4.19
Net Debt / FCF Ratio	10.91	15.00	10.74	14.72	12.40	3.71
Asset Turnover	0.48	0.48	0.51	0.54	0.57	0.61
Inventory Turnover	2.09	2.13	2.04	2.17	2.39	2.61
Quick Ratio	1.00	0.80	0.75	0.84	0.87	0.82
Current Ratio	1.97	1.82	1.60	1.54	1.56	1.45
Return on Equity (ROE)	29.73%	30.56%	429.85%	-212.68%	-76.42%	67.92%
Return on Assets (ROA)	2.93%	2.79%	11.69%	16.61%	11.86%	15.37%
Return on Invested Capital (ROIC)	3.89%	3.65%	15.88%	23.03%	16.59%	19.11%
Return on Capital Employed (ROCE)	7.88%	7.90%	14.08%	14.30%	19.00%	23.30%
Earnings Yield	7.00%	10.04%	22.32%	27.67%	12.85%	17.44%
FCF Yield	19.42%	28.82%	19.86%	14.87%	9.32%	29.35%
Dividend Yield	0.60%	4.73%	7.74%	7.99%	4.09%	1.88%
Payout Ratio	8.49%	47.06%	34.38%	28.74%	31.62%	10.73%
Buyback Yield / Dilution	-0.55%	-0.62%	-1.12%	-0.43%	-0.38%	-0.27%
Total Shareholder Return	0.05%	4.11%	6.62%	7.56%	3.70%	1.61%

SEC Filings: 10-K · 10-Q