FRA:RW5 Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019
Period Ending	Dec '25 Dec 4, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019
Market Capitalization	73,589	21,967	14,224	10,347	-	-	Upgrade
Market Cap Growth	229.66%	54.44%	37.47%	-	-	-	Upgrade
Enterprise Value	76,257	23,551	13,726	17,253	-	-	Upgrade
Last Close Price	44.29	50.62	33.04	-	-	-	Upgrade
PE Ratio	33.04	10.49	8.55	5.77	-	-	Upgrade
PS Ratio	19.25	5.71	3.87	3.05	-	-	Upgrade
PB Ratio	8.09	2.03	1.37	0.97	-	-	Upgrade
P/TBV Ratio	10.20	2.69	1.78	1.20	-	-	Upgrade
P/FCF Ratio	48.73	12.26	11.06	-	-	-	Upgrade
P/OCF Ratio	48.45	12.21	10.93	-	-	-	Upgrade
EV/Sales Ratio	19.68	6.13	3.74	5.08	-	-	Upgrade
EV/EBITDA Ratio	27.00	10.04	5.77	7.03	-	-	Upgrade
EV/EBIT Ratio	27.28	10.10	5.80	7.07	-	-	Upgrade
EV/FCF Ratio	50.49	13.14	10.67	-	-	-	Upgrade
Debt / Equity Ratio	0.18	0.02	0.02	-	0.32	0.40	Upgrade
Debt / EBITDA Ratio	0.70	0.10	0.08	-	2.20	3.49	Upgrade
Debt / FCF Ratio	1.09	0.14	0.14	-	3.24	2.71	Upgrade
Asset Turnover	0.29	0.28	0.29	0.18	0.13	-	Upgrade
Quick Ratio	1.28	0.60	1.55	1.78	0.25	0.44	Upgrade
Current Ratio	1.35	1.50	2.38	2.30	0.90	1.69	Upgrade
Return on Equity (ROE)	22.56%	18.61%	18.68%	22.19%	21.60%	-	Upgrade
Return on Assets (ROA)	11.14%	10.61%	11.52%	8.21%	5.37%	-	Upgrade
Return on Capital (ROIC)	14.30%	13.06%	14.17%	10.74%	7.24%	-	Upgrade
Return on Capital Employed (ROCE)	21.50%	20.60%	22.00%	22.80%	13.70%	7.90%	Upgrade
Earnings Yield	3.03%	9.53%	11.70%	17.32%	-	-	Upgrade
FCF Yield	2.05%	8.16%	9.04%	-3.50%	-	-	Upgrade
Payout Ratio	104.63%	114.30%	114.25%	166.27%	74.64%	317.59%	Upgrade
Buyback Yield / Dilution	1.11%	3.08%	-0.00%	-	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.