cBrain 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	Apr '26 Apr 1, 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	1,295	2,202	3,510	5,262	3,082	5,516
Market Cap Growth	-55.94%	-37.25%	-33.31%	70.72%	-44.12%	48.45%
Enterprise Value	1,280	2,187	3,537	5,304	3,179	5,480
Last Close Price	66.20	112.60	179.40	269.00	157.60	282.00
PE Ratio	30.03	52.13	55.37	85.13	82.08	177.36
PS Ratio	5.15	8.76	13.11	22.00	16.40	35.67
PB Ratio	4.07	6.92	12.16	22.96	18.19	40.90
P/TBV Ratio	4.07	6.92	12.16	22.96	18.19	41.25
P/FCF Ratio	15.84	26.94	81.00	61.48	-21.53	111.96
P/OCF Ratio	14.61	24.85	51.67	60.98	49.47	109.82
EV/Sales Ratio	5.10	8.71	13.21	22.18	16.92	35.43
EV/EBITDA Ratio	19.36	24.99	31.28	49.77	46.59	94.23
EV/EBIT Ratio	21.80	37.24	40.04	62.10	64.38	141.56
EV/FCF Ratio	15.67	26.76	81.64	61.97	-22.20	111.22
Debt / Equity Ratio	0.08	0.08	0.17	0.22	0.58	0.27
Debt / EBITDA Ratio	0.32	0.32	0.46	0.48	1.45	0.75
Debt / FCF Ratio	0.34	0.34	1.19	0.59	-0.69	0.88
Net Debt / Equity Ratio	-0.04	-0.04	0.10	0.18	0.57	-0.21
Net Debt / EBITDA Ratio	-0.16	-0.16	0.26	0.39	1.41	-0.49
Net Debt / FCF Ratio	-0.17	-0.17	0.68	0.49	-0.67	-0.58
Asset Turnover	0.64	0.64	0.73	0.72	0.70	0.83
Quick Ratio	2.46	2.46	2.08	1.25	1.02	3.03
Current Ratio	2.46	2.46	2.08	1.25	1.02	3.03
Return on Equity (ROE)	14.21%	14.21%	25.04%	31.69%	25.22%	25.75%
Return on Assets (ROA)	11.51%	11.51%	18.16%	19.99%	14.39%	16.60%
Return on Invested Capital (ROIC)	12.70%	12.70%	19.16%	20.62%	17.01%	27.33%
Return on Capital Employed (ROCE)	16.69%	16.69%	27.65%	30.41%	21.76%	25.44%
Earnings Yield	3.33%	1.92%	1.81%	1.17%	1.22%	0.56%
FCF Yield	6.31%	3.71%	1.23%	1.63%	-4.65%	0.89%
Dividend Yield	1.52%	0.57%	0.16%	0.08%	0.11%	0.05%
Payout Ratio	29.03%	29.03%	8.45%	6.50%	8.67%	8.83%
Buyback Yield / Dilution	0.01%	0.01%	-0.01%	-0.00%	0.86%	-0.92%
Total Shareholder Return	1.53%	0.58%	0.15%	0.08%	0.97%	-0.88%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.