Columbus A/S (CPH:COLUM)

Columbus 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	Feb 20, 2026	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	1,261	1,299	918	813	1,233	1,401
Market Cap Growth	-21.05%	41.55%	12.88%	-34.07%	-11.96%	16.48%
Enterprise Value	1,420	1,464	1,122	1,001	1,403	1,519
Last Close Price	9.86	9.94	6.93	6.04	9.03	6.52
PE Ratio	29.65	23.89	34.14	-	1.63	28.89
PS Ratio	0.78	0.78	0.60	0.59	0.96	1.00
PB Ratio	1.72	1.73	1.28	1.15	1.66	1.96
P/TBV Ratio	22.33	18.65	341.59	24.64	62.37	-
P/FCF Ratio	16.36	10.07	13.29	42.37	-	7.49
P/OCF Ratio	15.24	9.54	11.93	29.64	-	7.34
EV/Sales Ratio	0.88	0.88	0.73	0.72	1.10	1.08
EV/EBITDA Ratio	13.32	19.09	15.73	20.41	36.64	86.63
EV/EBIT Ratio	21.81	24.07	19.68	28.50	52.93	278.07
EV/FCF Ratio	18.44	11.35	16.24	52.18	-	8.12
Debt / Equity Ratio	0.30	0.29	0.33	0.28	0.22	0.37
Debt / EBITDA Ratio	2.04	2.04	2.37	2.48	2.30	5.18
Debt / FCF Ratio	2.83	1.70	3.43	10.22	-	1.43
Net Debt / Equity Ratio	0.22	0.19	0.28	0.23	0.13	0.14
Net Debt / EBITDA Ratio	2.12	1.83	2.79	3.33	2.53	5.92
Net Debt / FCF Ratio	2.08	1.09	2.88	8.51	-3.57	0.56
Asset Turnover	1.26	1.28	1.24	1.13	0.88	0.85
Quick Ratio	1.07	1.11	1.09	1.03	1.02	0.64
Current Ratio	1.16	1.18	1.17	1.09	1.06	1.01
Return on Equity (ROE)	5.92%	7.87%	3.34%	4.13%	5.98%	3.42%
Return on Assets (ROA)	3.20%	2.93%	2.87%	1.79%	1.14%	0.21%
Return on Invested Capital (ROIC)	6.54%	6.73%	3.86%	3.84%	3.20%	0.47%
Return on Capital Employed (ROCE)	7.30%	6.70%	6.20%	4.20%	3.10%	0.50%
Earnings Yield	2.93%	4.19%	2.93%	-1.39%	61.56%	3.46%
FCF Yield	6.11%	9.93%	7.52%	2.36%	-2.20%	13.35%
Dividend Yield	1.27%	1.26%	1.80%	2.07%	1.38%	-
Payout Ratio	43.75%	29.72%	60.10%	-	102.17%	-
Buyback Yield / Dilution	-0.31%	-0.31%	-0.01%	-0.46%	-3.26%	-0.49%
Total Shareholder Return	0.97%	0.94%	1.80%	1.61%	-1.88%	-0.49%

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