Erria 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 8, 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	49	48	37	41	55	28
Market Cap Growth	-0.86%	30.04%	-8.63%	-25.73%	97.87%	1.35%
Enterprise Value	51	43	35	39	68	45
Last Close Price	3.58	3.92	3.27	3.58	5.03	2.99
PE Ratio	5.53	6.08	5.20	9.59	5.87	27.64
PS Ratio	0.23	0.23	0.20	0.20	0.35	0.47
PB Ratio	2.12	2.08	2.40	5.21	14.23	-2.36
P/TBV Ratio	6.97	6.84	3.07	10.51	-	-
P/FCF Ratio	6.14	6.04	-	15.47	4.96	-
P/OCF Ratio	6.01	5.90	7.04	11.96	4.76	-
EV/Sales Ratio	0.24	0.20	0.19	0.19	0.43	0.76
EV/EBITDA Ratio	4.24	3.59	3.38	4.99	5.11	25.10
EV/EBIT Ratio	4.87	4.12	3.84	5.73	5.60	37.97
EV/FCF Ratio	6.33	5.35	-	14.80	6.10	-
Debt / Equity Ratio	0.81	0.81	1.23	1.53	4.74	-1.60
Debt / EBITDA Ratio	1.58	1.58	1.83	1.54	1.38	10.53
Debt / FCF Ratio	2.36	2.36	-	4.56	1.65	-
Net Debt / Equity Ratio	0.07	0.07	-0.14	-0.29	0.40	-1.16
Net Debt / EBITDA Ratio	0.13	0.13	-0.21	-0.29	0.12	7.64
Net Debt / FCF Ratio	0.19	0.19	2.27	-0.85	0.14	-
Asset Turnover	2.85	2.85	2.71	2.94	3.30	2.71
Inventory Turnover	19.51	19.51	18.31	26.05	21.26	7.35
Quick Ratio	0.98	0.98	1.02	0.92	0.93	0.56
Current Ratio	1.17	1.17	1.22	1.04	1.05	0.75
Return on Equity (ROE)	41.08%	41.08%	61.42%	72.79%	-	-
Return on Assets (ROA)	8.64%	8.64%	8.16%	6.22%	15.74%	3.38%
Return on Invested Capital (ROIC)	34.06%	44.27%	79.39%	94.51%	274.10%	54.66%
Return on Capital Employed (ROCE)	35.60%	35.60%	43.90%	86.90%	136.40%	-18.20%
Earnings Yield	16.15%	16.45%	19.23%	10.43%	17.03%	3.62%
FCF Yield	16.28%	16.57%	-2.54%	6.46%	20.18%	-
Buyback Yield / Dilution	-8.26%	-8.26%	-	-4.48%	-17.54%	-

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