DonkeyRepublic Holding 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	Feb '26 Feb 13, 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	210	160	109	132	118	-
Market Cap Growth	32.51%	47.10%	-17.90%	12.63%	-	-
Enterprise Value	253	189	171	136	131	-
Last Close Price	7.50	6.00	5.25	8.56	7.60	-
PS Ratio	1.23	1.04	0.90	1.80	3.14	-
PB Ratio	2.98	1.92	1.90	2.64	1.25	-
P/TBV Ratio	4.49	2.51	2.63	3.82	1.41	-
P/FCF Ratio	-	30.62	-	-	-	-
P/OCF Ratio	17.74	7.06	35.79	-	-	-
EV/Sales Ratio	1.49	1.23	1.41	1.85	3.51	-
EV/EBITDA Ratio	12.45	10.41	97.47	-	-	-
EV/EBIT Ratio	79.14	48.03	-	-	-	-
EV/FCF Ratio	-45.27	36.22	-	-	-	-
Debt / Equity Ratio	0.99	0.71	1.49	1.72	0.48	2.12
Debt / EBITDA Ratio	3.42	3.26	48.72	-	-	-
Debt / FCF Ratio	-	11.35	-	-	-	-
Net Debt / Equity Ratio	0.61	0.32	0.81	0.97	-0.40	1.18
Net Debt / EBITDA Ratio	2.13	1.46	26.43	-1.62	3.26	-0.84
Net Debt / FCF Ratio	-7.75	5.09	-4.56	-0.68	0.72	-0.51
Asset Turnover	1.00	0.90	0.70	0.44	0.36	0.40
Inventory Turnover	11.46	9.46	14.33	-	-	5.29
Quick Ratio	0.76	0.85	0.91	1.18	3.42	0.60
Current Ratio	0.90	0.99	1.01	1.26	3.45	0.79
Return on Equity (ROE)	-13.67%	-13.88%	-43.01%	-59.79%	-47.53%	-170.99%
Return on Assets (ROA)	1.18%	1.44%	-3.73%	-14.68%	-13.69%	-27.56%
Return on Capital Employed (ROCE)	2.80%	3.40%	-9.10%	-31.10%	-17.50%	-88.30%
Earnings Yield	-4.45%	-6.10%	-21.24%	-32.62%	-20.67%	-
FCF Yield	-2.67%	3.27%	-9.34%	-54.23%	-44.54%	-
Buyback Yield / Dilution	-23.93%	-28.57%	-18.51%	-31.99%	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.