Brødrene A & O Johansen A/S (CPH:AOJ.B)

Brødrene A & O Johansen Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 7, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	2,283	2,136	1,910	2,259	2,948	1,337
Market Cap Growth	9.35%	11.81%	-15.41%	-23.38%	120.43%	73.56%
Enterprise Value	3,623	3,468	2,670	3,011	3,442	1,698
Last Close Price	84.00	75.91	64.61	71.72	112.87	49.13
PE Ratio	12.94	13.07	9.27	7.67	11.61	7.74
PS Ratio	0.40	0.39	0.36	0.42	0.61	0.33
PB Ratio	1.52	1.39	1.30	1.61	2.38	1.30
P/TBV Ratio	4.01	-	-	2.84	3.99	2.37
P/FCF Ratio	-	25.74	7.59	44.06	21.42	3.96
P/OCF Ratio	42.27	10.72	5.52	10.47	9.57	3.56
EV/Sales Ratio	0.64	0.64	0.51	0.56	0.72	0.41
EV/EBITDA Ratio	9.82	11.47	7.52	6.77	9.30	6.05
EV/EBIT Ratio	13.62	14.09	9.14	7.85	10.87	7.59
EV/FCF Ratio	-122.38	41.79	10.61	58.74	25.02	5.02
Debt / Equity Ratio	0.92	0.68	0.41	0.41	0.27	0.34
Debt / EBITDA Ratio	3.74	3.05	1.57	1.23	0.84	1.14
Debt / FCF Ratio	-	12.63	2.43	11.27	2.41	1.03
Asset Turnover	1.56	1.55	1.60	1.78	1.89	1.75
Inventory Turnover	5.54	5.32	4.96	5.63	6.96	6.73
Quick Ratio	0.53	0.51	0.53	0.51	0.54	0.56
Current Ratio	1.08	1.10	1.17	1.16	1.05	1.04
Return on Equity (ROE)	12.17%	10.85%	14.30%	22.25%	22.36%	18.19%
Return on Assets (ROA)	4.58%	4.38%	5.57%	7.95%	7.78%	5.96%
Return on Capital (ROIC)	6.59%	6.59%	8.97%	13.48%	13.42%	9.91%
Return on Capital Employed (ROCE)	11.00%	10.40%	14.50%	19.70%	20.60%	16.40%
Earnings Yield	7.74%	7.65%	10.79%	13.04%	8.61%	12.93%
FCF Yield	-1.30%	3.89%	13.17%	2.27%	4.67%	25.28%
Dividend Yield	3.57%	3.95%	5.80%	7.32%	3.99%	3.05%
Payout Ratio	47.34%	62.36%	69.24%	41.53%	16.06%	9.43%
Buyback Yield / Dilution	-0.59%	-0.15%	-0.14%	-0.06%	-	-
Total Shareholder Return	2.98%	3.81%	5.66%	7.26%	3.99%	3.05%

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