Brødrene A & O Johansen 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	Mar '26 Mar 2, 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	2,571	2,565	2,136	1,910	2,259	2,948
Market Cap Growth	22.56%	20.10%	11.81%	-15.41%	-23.38%	120.43%
Enterprise Value	3,620	3,771	3,468	2,670	3,011	3,442
Last Close Price	94.40	94.40	75.91	64.61	71.72	112.87
PE Ratio	12.93	12.78	13.07	9.27	7.67	11.61
PS Ratio	0.42	0.42	0.39	0.36	0.42	0.61
PB Ratio	1.54	1.54	1.39	1.30	1.61	2.38
P/TBV Ratio	3.63	3.62	3.51	-	2.84	3.99
P/FCF Ratio	14.45	14.41	25.74	7.59	44.06	21.42
P/OCF Ratio	8.23	8.21	10.72	5.52	10.47	9.57
EV/Sales Ratio	0.59	0.62	0.64	0.51	0.56	0.72
EV/EBITDA Ratio	8.98	10.74	11.47	7.52	6.77	9.30
EV/EBIT Ratio	12.37	12.89	14.09	9.14	7.85	10.87
EV/FCF Ratio	20.34	21.18	41.79	10.61	58.74	25.02
Debt / Equity Ratio	0.67	0.67	0.68	0.41	0.41	0.27
Debt / EBITDA Ratio	2.75	2.75	3.05	1.57	1.23	0.84
Debt / FCF Ratio	6.24	6.24	12.63	2.43	11.27	2.41
Net Debt / Equity Ratio	0.63	0.63	0.65	0.35	0.39	0.16
Net Debt / EBITDA Ratio	2.99	2.99	3.28	1.47	1.22	0.53
Net Debt / FCF Ratio	5.89	5.89	11.96	2.07	10.58	1.42
Asset Turnover	1.55	1.55	1.55	1.60	1.78	1.89
Inventory Turnover	5.42	5.42	5.32	4.96	5.63	6.96
Quick Ratio	0.48	0.48	0.51	0.53	0.51	0.54
Current Ratio	1.03	1.03	1.10	1.17	1.16	1.05
Return on Equity (ROE)	12.53%	12.53%	10.85%	14.30%	22.25%	22.36%
Return on Assets (ROA)	4.64%	4.64%	4.38%	5.57%	7.95%	7.78%
Return on Invested Capital (ROIC)	8.20%	8.61%	8.46%	11.66%	17.68%	18.39%
Return on Capital Employed (ROCE)	12.00%	12.00%	10.40%	14.50%	19.70%	20.60%
Earnings Yield	7.81%	7.82%	7.65%	10.79%	13.04%	8.61%
FCF Yield	6.92%	6.94%	3.89%	13.17%	2.27%	4.67%
Dividend Yield	3.91%	3.97%	3.95%	5.80%	7.32%	3.99%
Payout Ratio	40.66%	40.66%	62.36%	69.24%	41.53%	16.06%
Buyback Yield / Dilution	-0.20%	-0.20%	-0.15%	-0.14%	-0.06%	-
Total Shareholder Return	3.71%	3.77%	3.81%	5.66%	7.26%	3.99%

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