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 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Oct 3, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Market Capitalization	2,294	1,514	2,259	2,948	1,337	770
Market Cap Growth	29.35%	-32.97%	-23.38%	120.43%	73.56%	18.37%
Enterprise Value	3,094	2,274	3,011	3,442	1,698	1,548
Last Close Price	84.40	66.90	74.26	116.86	50.87	28.66
PE Ratio	15.05	8.82	6.88	12.57	8.00	5.97
PS Ratio	0.44	0.29	0.42	0.61	0.33	0.22
PB Ratio	1.56	1.03	1.60	2.38	1.30	0.89
P/FCF Ratio	5.61	6.02	44.06	21.42	3.96	2.79
P/OCF Ratio	4.06	4.37	10.47	9.57	3.56	2.54
EV/Sales Ratio	0.60	0.43	0.56	0.72	0.41	0.43
EV/EBITDA Ratio	9.70	6.40	6.77	9.30	6.05	6.65
EV/EBIT Ratio	13.82	7.78	7.85	10.87	7.59	8.80
EV/FCF Ratio	7.56	9.04	58.74	25.02	5.02	5.60
Debt / Equity Ratio	0.59	0.41	0.41	0.27	0.34	0.66
Debt / EBITDA Ratio	2.62	1.57	1.23	0.84	1.14	2.24
Debt / FCF Ratio	2.04	2.43	11.27	2.41	1.03	2.08
Asset Turnover	1.51	1.60	1.78	1.89	1.75	1.61
Inventory Turnover	4.87	4.96	5.63	6.96	6.73	6.16
Quick Ratio	0.48	0.53	0.51	0.54	0.56	0.44
Current Ratio	1.02	1.17	1.16	1.05	1.04	0.87
Return on Equity (ROE)	10.82%	14.30%	22.25%	22.36%	18.19%	16.10%
Return on Assets (ROA)	4.12%	5.57%	7.95%	7.78%	5.96%	4.94%
Return on Capital (ROIC)	6.12%	8.97%	13.48%	13.42%	9.91%	7.72%
Earnings Yield	6.65%	13.61%	13.04%	8.61%	12.93%	17.00%
FCF Yield	17.84%	16.62%	2.27%	4.67%	25.28%	35.90%
Dividend Yield	4.31%	5.61%	7.07%	3.85%	2.95%	2.09%
Payout Ratio	67.31%	69.23%	41.53%	16.06%	9.43%	12.45%
Buyback Yield / Dilution	0.32%	-0.14%	-0.06%	-	-	-
Total Shareholder Return	4.63%	5.46%	7.01%	3.85%	2.95%	2.09%

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