Flügger group A/S (CPH:FLUG.B)

Market cap in millions DKK. Fiscal year is May - April.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 13, 2025	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Market Capitalization	1,003	944	987	1,089	1,427	2,168
Market Cap Growth	-1.60%	-4.35%	-9.38%	-23.67%	-34.18%	136.21%
Enterprise Value	1,657	1,548	1,720	1,904	2,124	2,396
Last Close Price	336.00	307.09	316.06	343.50	449.05	680.91
PE Ratio	17.37	16.28	246.81	24.53	191.22	12.69
Forward PE	12.40	14.90	14.90	14.90	14.90	14.90
PS Ratio	0.44	0.42	0.45	0.51	0.57	1.00
PB Ratio	1.15	1.09	1.20	1.41	1.55	2.28
P/TBV Ratio	1.62	1.53	1.81	2.28	2.10	2.90
P/FCF Ratio	4.64	4.37	7.05	68.07	-	11.27
P/OCF Ratio	3.92	3.69	5.09	12.31	17.93	6.93
EV/Sales Ratio	0.73	0.68	0.78	0.89	0.84	1.11
EV/EBITDA Ratio	6.68	9.50	13.34	49.64	8.10	8.26
EV/EBIT Ratio	17.26	16.13	26.06	-	13.07	10.47
EV/FCF Ratio	7.67	7.17	12.29	118.99	-	12.46
Debt / Equity Ratio	0.73	0.73	0.88	1.04	0.86	0.42
Debt / EBITDA Ratio	2.55	2.55	3.32	6.89	2.33	1.09
Debt / FCF Ratio	2.93	2.93	5.15	50.39	-	2.09
Asset Turnover	1.18	1.18	1.09	0.98	1.24	1.22
Inventory Turnover	2.86	2.86	2.58	2.27	2.96	2.95
Quick Ratio	0.72	0.72	0.69	0.52	0.56	0.92
Current Ratio	1.32	1.32	1.20	1.04	1.16	1.53
Return on Equity (ROE)	7.45%	7.45%	3.14%	-1.02%	-0.88%	20.71%
Return on Assets (ROA)	3.11%	3.11%	2.03%	-0.36%	4.99%	8.09%
Return on Capital (ROIC)	3.94%	3.94%	2.64%	-0.48%	6.63%	11.09%
Return on Capital Employed (ROCE)	7.50%	7.50%	5.40%	-	11.80%	18.00%
Earnings Yield	5.79%	6.14%	0.40%	4.08%	0.52%	7.88%
FCF Yield	21.55%	22.87%	14.18%	1.47%	-7.45%	8.87%
Dividend Yield	6.13%	6.51%	1.58%	1.46%	2.23%	2.20%
Payout Ratio	25.86%	25.86%	375.00%	67.40%	591.33%	16.92%
Buyback Yield / Dilution	-0.37%	-0.37%	0.29%	-1.80%	-1.80%	-0.14%
Total Shareholder Return	5.76%	6.14%	1.87%	-0.34%	0.43%	2.06%

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