GN Store Nord A/S (CPH:GN)

Paramount Global 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	Aug 12, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	14,025	19,476	25,006	20,441	52,520	62,758
Market Cap Growth	-41.38%	-22.12%	22.33%	-61.08%	-16.31%	55.31%
Enterprise Value	25,009	29,939	37,125	35,682	57,157	67,863
Last Close Price	96.30	133.75	171.80	159.75	409.23	483.27
PE Ratio	17.42	19.71	109.67	40.00	29.91	50.13
Forward PE	13.73	15.29	17.91	10.34	22.33	33.51
PS Ratio	0.79	1.08	1.38	1.09	3.33	4.67
PB Ratio	1.30	1.80	2.61	3.01	8.43	12.12
P/FCF Ratio	6.73	7.48	9.82	48.90	31.73	21.02
P/OCF Ratio	6.34	7.15	9.48	32.60	24.87	19.58
PEG Ratio	0.97	1.89	0.80	0.74	1.01	1.55
EV/Sales Ratio	1.42	1.67	2.05	1.91	3.62	5.05
EV/EBITDA Ratio	11.30	12.92	20.11	17.16	19.94	32.98
EV/EBIT Ratio	14.76	15.82	28.13	25.15	22.81	40.54
EV/FCF Ratio	12.00	11.49	14.59	85.36	34.54	22.74
Debt / Equity Ratio	1.10	1.06	1.41	2.39	1.86	1.13
Debt / EBITDA Ratio	5.33	4.73	6.82	7.29	3.86	2.67
Debt / FCF Ratio	5.65	4.41	5.30	38.92	7.00	1.97
Asset Turnover	0.60	0.59	0.59	0.69	0.78	0.81
Inventory Turnover	3.12	3.21	2.97	3.42	3.89	4.07
Quick Ratio	0.80	0.82	0.47	0.49	1.63	0.95
Current Ratio	1.13	1.14	0.65	0.80	1.95	1.30
Return on Equity (ROE)	8.52%	10.38%	3.25%	8.75%	31.38%	25.31%
Return on Assets (ROA)	3.56%	3.86%	2.70%	3.28%	7.79%	6.27%
Return on Capital (ROIC)	4.68%	5.21%	3.57%	4.34%	10.86%	9.13%
Return on Capital Employed (ROCE)	7.70%	8.40%	8.80%	7.50%	14.40%	14.40%
Earnings Yield	5.74%	5.07%	0.91%	2.50%	3.34%	1.99%
FCF Yield	14.86%	13.38%	10.18%	2.04%	3.15%	4.76%
Dividend Yield	-	-	-	-	0.38%	0.30%
Payout Ratio	-	-	-	38.75%	10.71%	14.94%
Buyback Yield / Dilution	-1.62%	-4.84%	-8.48%	1.59%	-0.13%	1.76%
Total Shareholder Return	-	-4.84%	-8.48%	1.59%	0.25%	2.06%

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.