DonkeyRepublic Holding A/S (CPH:DONKEY)

Denmark · Delayed Price · Currency is DKK

8.85

+0.40 (4.73%)

Aug 17, 2026, 4:59 PM CET

DonkeyRepublic Holding Ratios and Metrics

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

Millions DKK. Fiscal year is Jan - Dec.

Total Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 17, 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	359	168	160	109	132	118
Market Cap Growth	95.01%	5.13%	47.10%	-17.90%	12.63%	-
Enterprise Value	351	211	189	171	136	131
Last Close Price	8.85	6.00	6.00	5.25	8.56	7.60

Price Ratios

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 17, 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
PS Ratio	2.04	0.96	1.04	0.90	1.80	3.14
PB Ratio	2.39	2.08	1.92	1.90	2.64	1.25
P/TBV Ratio	2.94	3.17	2.51	2.63	3.82	1.41
P/FCF Ratio	53.32	-	30.62	-	-	-
P/OCF Ratio	10.65	6.38	7.06	35.79	-	-

EV Ratios

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 17, 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
EV/Sales Ratio	1.99	1.21	1.23	1.41	1.85	3.51
EV/EBITDA Ratio	10.30	11.28	10.41	97.47	-	-
EV/EBIT Ratio	18.59	34.56	48.03	-	-	-
EV/FCF Ratio	52.20	-	36.22	-	-	-

Financial Efficiency

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 17, 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
Debt / Equity Ratio	0.30	0.87	0.71	1.49	1.72	0.48
Debt / EBITDA Ratio	1.33	3.72	3.26	48.72	-	-
Debt / FCF Ratio	6.72	-	11.35	-	-	-
Net Debt / Equity Ratio	-0.05	0.53	0.32	0.81	0.97	-0.40
Net Debt / EBITDA Ratio	-0.22	2.27	1.46	26.43	-1.62	3.26
Net Debt / FCF Ratio	-1.12	-70.80	5.09	-4.56	-0.68	0.72
Asset Turnover	0.89	1.01	0.90	0.70	0.44	0.36
Inventory Turnover	12.28	10.34	10.21	14.33	-	-
Quick Ratio	1.08	0.76	0.85	0.91	1.18	3.42
Current Ratio	1.19	0.91	0.99	1.01	1.26	3.45
Return on Equity (ROE)	1.81%	-13.42%	-13.88%	-43.01%	-59.79%	-47.53%
Return on Assets (ROA)	5.96%	2.20%	1.44%	-3.73%	-14.68%	-13.69%
Return on Capital Employed (ROCE)	12.20%	4.80%	3.40%	-9.10%	-31.10%	-17.50%

Yields

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 17, 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
Earnings Yield	0.56%	-6.55%	-6.10%	-21.24%	-32.62%	-20.67%
FCF Yield	1.88%	-0.36%	3.27%	-9.34%	-54.23%	-44.54%
Buyback Yield / Dilution	-	-13.66%	-28.57%	-18.51%	-31.99%	-