FRA:WI8 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 5, 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	7,025	9,145	10,849	9,037	10,252	9,535	Upgrade
Market Cap Growth	-21.66%	-15.71%	20.06%	-11.86%	7.52%	82.10%	Upgrade
Enterprise Value	12,023	13,727	15,125	13,233	14,319	13,302	Upgrade
Last Close Price	7.63	9.05	10.15	8.00	8.68	7.90	Upgrade
PE Ratio	19.23	25.84	31.96	30.81	53.56	60.86	Upgrade
PS Ratio	6.56	8.83	11.30	10.59	13.06	14.37	Upgrade
PB Ratio	1.95	2.24	2.50	2.02	2.29	2.08	Upgrade
P/FCF Ratio	13.53	19.50	21.20	20.92	207.37	24.00	Upgrade
P/OCF Ratio	9.04	11.99	13.38	13.15	47.07	19.59	Upgrade
EV/Sales Ratio	11.23	13.25	15.75	15.51	18.24	20.05	Upgrade
EV/EBITDA Ratio	12.39	18.34	21.89	21.94	26.59	30.67	Upgrade
EV/EBIT Ratio	20.77	24.48	29.63	31.35	39.55	44.57	Upgrade
EV/FCF Ratio	23.15	29.27	29.56	30.64	289.64	33.48	Upgrade
Debt / Equity Ratio	1.40	1.14	0.99	0.93	0.93	0.84	Upgrade
Debt / EBITDA Ratio	5.17	4.92	4.91	5.33	5.79	6.26	Upgrade
Debt / FCF Ratio	9.66	9.90	8.41	9.61	83.97	9.65	Upgrade
Asset Turnover	0.11	0.11	0.10	0.09	0.09	0.11	Upgrade
Quick Ratio	0.39	0.35	0.39	0.56	0.50	0.75	Upgrade
Current Ratio	0.41	0.37	0.39	0.57	0.51	0.75	Upgrade
Return on Equity (ROE)	9.60%	8.41%	7.71%	6.55%	4.22%	5.10%	Upgrade
Return on Assets (ROA)	3.86%	3.72%	3.43%	2.83%	2.45%	3.19%	Upgrade
Return on Capital (ROIC)	4.19%	4.04%	3.70%	3.06%	2.65%	3.46%	Upgrade
Return on Capital Employed (ROCE)	6.60%	6.50%	5.90%	4.80%	4.10%	3.40%	Upgrade
Earnings Yield	5.20%	3.87%	3.13%	3.25%	1.87%	1.64%	Upgrade
FCF Yield	7.39%	5.13%	4.72%	4.78%	0.48%	4.17%	Upgrade
Dividend Yield	9.53%	5.74%	4.71%	4.33%	3.72%	3.80%	Upgrade
Payout Ratio	131.31%	127.76%	99.02%	104.83%	149.84%	444.71%	Upgrade
Buyback Yield / Dilution	14.11%	1.92%	0.41%	0.02%	-10.19%	-45.27%	Upgrade
Total Shareholder Return	23.64%	7.67%	5.12%	4.35%	-6.48%	-41.48%	Upgrade

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