Tele2 AB Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 17, 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 Capitalization	12,292	9,902	6,597	5,391	5,270	8,654
Market Cap Growth	65.46%	50.10%	22.38%	2.28%	-39.10%	16.04%
Enterprise Value	15,001	12,438	9,085	7,989	8,025	11,626
Last Close Price	16.70	13.66	-	-	-	-
PE Ratio	29.00	23.36	19.53	16.04	10.53	20.67
PS Ratio	4.45	3.59	2.56	2.06	2.09	3.32
PB Ratio	5.97	4.81	3.42	2.63	2.48	2.86
P/FCF Ratio	17.39	14.01	11.29	8.27	10.38	10.63
P/OCF Ratio	11.73	9.45	7.73	5.98	7.12	8.64
EV/Sales Ratio	5.34	4.50	3.52	3.05	3.18	4.46
EV/EBITDA Ratio	11.90	11.32	9.66	8.39	8.91	12.41
EV/EBIT Ratio	22.10	18.67	16.75	15.50	17.58	24.49
EV/FCF Ratio	21.22	17.60	15.55	12.25	15.80	14.27
Debt / Equity Ratio	1.31	1.31	1.40	1.40	1.38	0.99
Debt / EBITDA Ratio	2.17	2.17	2.54	2.67	2.91	2.85
Debt / FCF Ratio	3.81	3.81	4.61	4.38	5.80	3.68
Net Debt / Equity Ratio	1.29	1.29	1.38	1.32	1.34	0.96
Net Debt / EBITDA Ratio	2.42	2.42	2.83	2.85	3.16	3.11
Net Debt / FCF Ratio	3.77	3.77	4.56	4.16	5.60	3.58
Asset Turnover	0.47	0.47	0.45	0.44	0.40	0.36
Inventory Turnover	23.69	23.69	20.24	16.55	16.63	19.84
Quick Ratio	0.44	0.44	0.41	0.51	0.59	0.47
Current Ratio	0.57	0.57	0.54	0.65	0.83	1.32
Return on Equity (ROE)	20.65%	20.65%	17.09%	16.06%	19.02%	12.40%
Return on Assets (ROA)	7.08%	7.08%	5.95%	5.36%	4.48%	4.08%
Return on Invested Capital (ROIC)	11.68%	11.21%	9.51%	8.63%	7.71%	7.28%
Return on Capital Employed (ROCE)	14.50%	14.50%	12.10%	10.80%	8.90%	7.70%
Earnings Yield	3.45%	4.28%	5.12%	6.23%	9.49%	4.84%
FCF Yield	5.75%	7.14%	8.86%	12.10%	9.63%	9.41%
Dividend Yield	3.31%	7.10%	-	-	-	-
Payout Ratio	95.99%	95.99%	123.44%	125.89%	83.57%	96.07%
Buyback Yield / Dilution	-0.04%	-0.04%	-0.13%	-0.18%	-0.17%	-0.18%
Total Shareholder Return	3.26%	7.05%	-0.13%	-0.18%	-0.17%	-0.18%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.