Copenhagen Capital Ratios and Metrics

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 9, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	341	250	265	316	316	179
Market Cap Growth	32.38%	-5.56%	-16.28%	0.18%	76.31%	9.31%
Enterprise Value	1,064	769	716	833	825	670
Last Close Price	6.95	5.04	5.34	6.29	5.96	3.57
PE Ratio	5.89	82.76	-	3.08	2.11	6.30
PS Ratio	5.83	5.04	5.61	7.35	8.74	4.72
PB Ratio	0.58	0.56	0.56	0.58	0.65	0.51
P/OCF Ratio	10.11	15.11	17.32	10.35	19.29	18.23
EV/Sales Ratio	18.23	15.50	15.18	19.36	22.83	17.65
EV/EBITDA Ratio	26.53	22.37	21.92	29.79	36.67	30.41
EV/EBIT Ratio	26.58	22.42	21.98	29.98	36.90	31.80
Debt / Equity Ratio	1.16	1.20	1.04	0.83	1.09	1.33
Debt / EBITDA Ratio	15.46	15.61	15.01	16.07	23.49	19.60
Net Debt / Equity Ratio	1.10	1.18	1.03	0.79	1.07	1.26
Net Debt / EBITDA Ratio	14.60	15.36	14.77	15.30	23.03	19.96
Asset Turnover	0.05	0.05	0.04	0.04	0.04	0.05
Quick Ratio	0.80	0.27	0.16	2.24	0.13	0.54
Current Ratio	0.80	0.27	0.16	2.24	0.13	0.54
Return on Equity (ROE)	1.13%	1.59%	-15.15%	21.81%	38.30%	9.96%
Return on Assets (ROA)	2.01%	1.99%	1.85%	1.54%	1.39%	1.56%
Return on Invested Capital (ROIC)	3.47%	3.52%	3.34%	2.12%	1.98%	2.26%
Earnings Yield	24.71%	2.92%	-29.00%	33.79%	48.59%	18.11%
Dividend Yield	0.86%	1.19%	1.12%	1.59%	-	-
Payout Ratio	8.48%	75.42%	-	22.10%	2.61%	8.39%
Buyback Yield / Dilution	10.35%	2.80%	-25.13%	-1.95%	0.80%	42.08%
Total Shareholder Return	11.21%	4.00%	-24.01%	-0.36%	0.80%	42.08%

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