Danske Bank 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	May '26 May 19, 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 Capitalization	262,229	259,457	169,808	154,937	116,798	96,358
Market Cap Growth	40.84%	52.80%	9.60%	32.65%	21.21%	12.28%
Last Close Price	323.60	290.29	174.39	139.16	101.43	81.99
PE Ratio	11.56	11.26	7.19	7.29	-	7.73
PS Ratio	4.63	4.59	2.98	2.97	2.66	2.03
PB Ratio	1.57	1.43	0.97	0.88	0.73	0.55
P/FCF Ratio	-	-	-	0.88	-	27.51
P/OCF Ratio	-	-	-	0.88	-	23.00
Debt / Equity Ratio	9.26	9.26	9.58	9.63	10.70	9.66
Debt / FCF Ratio	-	-	-	9.62	-	487.25
Net Debt / Equity Ratio	5.49	4.34	3.88	5.12	5.00	5.12
Net Debt / FCF Ratio	-7.99	-16.19	-16.83	5.11	-9.97	258.25
Return on Equity (ROE)	13.64%	12.95%	13.49%	12.65%	-2.72%	7.48%
Return on Assets (ROA)	0.61%	0.62%	0.64%	0.56%	-0.12%	0.32%
Earnings Yield	8.76%	8.88%	13.91%	13.72%	-3.92%	13.41%
FCF Yield	-43.88%	-18.73%	-23.67%	113.53%	-68.88%	3.64%
Dividend Yield	7.13%	5.83%	9.66%	10.42%	-	9.15%
Payout Ratio	80.49%	53.12%	77.05%	28.27%	-	13.22%
Buyback Yield / Dilution	2.64%	2.71%	1.20%	0.33%	-1.05%	-0.06%
Total Shareholder Return	9.79%	8.54%	10.86%	10.75%	-1.05%	9.09%

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