Embla Medical hf. (CPH:EMBLA)

Embla Medical 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	Dec 22, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	14,016	15,199	11,537	14,096	17,859	20,445
Market Cap Growth	-10.30%	31.74%	-18.15%	-21.07%	-12.65%	-7.38%
Enterprise Value	16,961	18,292	14,270	17,043	20,367	22,520
Last Close Price	32.80	35.60	27.45	33.55	42.30	48.45
PE Ratio	28.64	30.90	29.30	47.64	42.69	540.70
Forward PE	22.26	23.84	22.12	26.05	32.70	48.07
PS Ratio	2.46	2.47	2.18	2.82	3.80	5.34
PB Ratio	2.53	2.70	2.43	3.19	4.36	5.82
P/FCF Ratio	19.63	23.70	26.29	45.80	32.69	42.82
P/OCF Ratio	17.73	18.18	18.14	33.33	27.17	36.42
PEG Ratio	1.04	2.02	0.58	1.18	5.74	4.22
EV/Sales Ratio	2.97	2.97	2.69	3.41	4.34	5.88
EV/EBITDA Ratio	14.74	18.41	19.54	27.37	25.99	48.06
EV/EBIT Ratio	20.19	22.32	24.20	36.47	32.58	69.48
EV/FCF Ratio	23.76	28.52	32.51	55.37	37.28	47.16
Debt / Equity Ratio	0.65	0.64	0.66	0.76	0.72	0.84
Debt / EBITDA Ratio	3.23	3.06	3.58	4.35	3.17	5.06
Debt / FCF Ratio	5.01	5.61	7.19	10.88	5.36	6.16
Asset Turnover	0.54	0.59	0.58	0.56	0.58	0.55
Inventory Turnover	2.12	2.29	2.24	2.36	2.67	2.32
Quick Ratio	0.98	1.03	1.05	0.82	1.02	1.46
Current Ratio	1.84	1.90	1.92	1.47	1.71	2.22
Return on Equity (ROE)	9.36%	9.28%	8.77%	6.85%	10.91%	1.38%
Return on Assets (ROA)	4.74%	4.86%	4.03%	3.26%	4.86%	2.89%
Return on Capital (ROIC)	5.68%	5.80%	4.78%	3.83%	5.60%	3.35%
Return on Capital Employed (ROCE)	8.50%	8.60%	7.40%	6.20%	9.00%	5.00%
Earnings Yield	3.50%	3.24%	3.41%	2.10%	2.34%	0.18%
FCF Yield	5.09%	4.22%	3.80%	2.18%	3.06%	2.34%
Payout Ratio	-	-	-	-	-	149.28%
Buyback Yield / Dilution	-0.26%	-1.51%	-0.60%	1.17%	-0.02%	0.43%
Total Shareholder Return	-0.26%	-1.51%	-0.60%	1.17%	-0.02%	0.43%

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