The Wharf (Holdings) 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 - 2015
Period Ending	Dec '25 Dec 3, 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 - 2015
Market Capitalization	7,903	8,303	8,901	8,417	8,253	6,708	Upgrade
Market Cap Growth	-7.63%	-6.71%	5.76%	1.98%	23.04%	-2.98%	Upgrade
Enterprise Value	9,262	10,029	11,116	10,243	13,485	9,589	Upgrade
Last Close Price	2.54	2.57	2.77	2.54	2.48	1.87	Upgrade
PE Ratio	-	-	81.33	-	12.16	16.47	Upgrade
PS Ratio	6.78	5.51	4.06	3.88	3.27	3.03	Upgrade
PB Ratio	0.49	0.47	0.52	0.45	0.44	0.39	Upgrade
P/OCF Ratio	13.78	17.43	32.31	11.34	28.66	6.20	Upgrade
EV/Sales Ratio	7.80	6.66	5.07	4.72	5.34	4.33	Upgrade
EV/EBITDA Ratio	14.55	12.79	12.70	11.73	12.93	7.72	Upgrade
EV/EBIT Ratio	16.58	14.29	13.92	12.93	14.01	8.19	Upgrade
Debt / Equity Ratio	0.13	0.12	0.13	0.13	0.22	0.26	Upgrade
Debt / EBITDA Ratio	3.32	2.66	2.57	2.74	3.96	3.57	Upgrade
Asset Turnover	0.06	0.06	0.09	0.08	0.09	0.09	Upgrade
Inventory Turnover	0.10	0.12	0.25	0.20	0.24	0.17	Upgrade
Quick Ratio	0.65	0.48	0.49	0.49	0.66	0.41	Upgrade
Current Ratio	2.23	2.04	1.89	1.78	1.92	1.34	Upgrade
Return on Equity (ROE)	0.37%	-1.80%	0.73%	-0.89%	3.84%	3.09%	Upgrade
Return on Assets (ROA)	1.68%	1.79%	2.02%	1.74%	2.10%	2.80%	Upgrade
Return on Capital (ROIC)	1.99%	2.16%	2.51%	2.18%	2.61%	3.48%	Upgrade
Earnings Yield	-0.07%	-4.83%	1.23%	-2.43%	8.22%	6.07%	Upgrade
Dividend Yield	1.78%	1.94%	1.67%	1.89%	1.82%	2.25%	Upgrade
Payout Ratio	-	-	129.31%	-	20.30%	21.71%	Upgrade
Buyback Yield / Dilution	-	-	-	-0.03%	-0.16%	-0.03%	Upgrade
Total Shareholder Return	1.77%	1.94%	1.67%	1.86%	1.65%	2.22%	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.