Alm. Brand Ratios and Metrics

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 28, 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	23,275	26,690	21,103	18,361	17,337	19,633
Market Cap Growth	-9.85%	26.47%	14.93%	5.91%	-11.70%	609.19%
Enterprise Value	24,431	27,087	21,500	18,758	17,734	19,633
Last Close Price	16.85	18.90	14.03	11.93	11.25	12.74
PE Ratio	29.18	23.63	28.06	29.83	56.25	5.31
Forward PE	14.51	16.64	16.43	13.61	15.85	26.13
PEG Ratio	-	1.72	0.57	-	-	-
PS Ratio	1.69	1.90	1.55	1.32	1.83	3.33
PB Ratio	2.12	2.23	1.62	1.36	0.64	0.72
P/TBV Ratio	15.40	9.89	6.01	5.73	1.06	0.12
P/FCF Ratio	13.72	25.25	29.93	168.45	117.14	21.29
P/OCF Ratio	13.32	25.25	29.93	168.45	117.14	21.29
EV/Sales Ratio	1.78	1.93	1.58	1.35	1.87	3.33
EV/EBITDA Ratio	18.00	15.36	17.47	21.84	-	-
EV/EBIT Ratio	18.00	15.36	17.47	21.84	-	-
EV/FCF Ratio	14.41	25.63	30.50	172.10	119.82	21.29
Asset Turnover	0.42	0.42	0.38	0.38	0.24	0.16
Return on Equity (ROE)	7.88%	9.10%	5.84%	2.24%	-0.14%	3.11%
Return on Assets (ROA)	2.70%	3.87%	2.44%	1.61%	-11.42%	-6.32%
Return on Invested Capital (ROIC)	7.47%	10.12%	6.34%	2.81%	-16.44%	-14.55%
Return on Capital Employed (ROCE)	4.19%	5.23%	3.47%	2.37%	-18.33%	-8.72%
Earnings Yield	3.86%	4.23%	3.56%	3.35%	1.78%	18.84%
FCF Yield	7.29%	3.96%	3.34%	0.59%	0.85%	4.70%
Dividend Yield	3.87%	3.17%	3.98%	2.51%	2.66%	71.63%
Payout Ratio	103.15%	63.86%	109.14%	75.49%	91.30%	385.95%
Buyback Yield / Dilution	4.54%	3.92%	1.40%	0.00%	-509.35%	-64.35%
Total Shareholder Return	8.41%	7.10%	5.38%	2.51%	-506.68%	7.28%