Jeudan 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	Jun '26 Jun 18, 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	11,576	10,939	11,244	12,684	13,291	15,240
Market Cap Growth	0.97%	-2.71%	-11.36%	-4.56%	-12.79%	10.86%
Enterprise Value	34,324	32,380	32,575	33,503	30,701	33,259
Last Close Price	209.00	194.64	197.04	219.19	227.08	257.97
PE Ratio	11.33	10.93	99.85	-	3.96	6.48
PS Ratio	6.54	6.25	6.58	7.39	8.46	8.40
PB Ratio	0.87	0.84	0.92	1.03	1.00	1.51
P/OCF Ratio	19.42	16.97	20.28	102.57	19.60	22.30
EV/Sales Ratio	19.41	18.49	19.06	19.51	19.55	18.34
EV/EBITDA Ratio	31.07	29.68	29.48	29.88	30.40	37.10
EV/EBIT Ratio	31.84	30.46	30.16	30.61	31.03	37.95
Debt / Equity Ratio	1.71	1.71	1.75	1.70	1.48	1.82
Debt / EBITDA Ratio	20.74	20.47	19.39	18.64	19.45	20.40
Net Debt / Equity Ratio	1.70	1.70	1.74	1.70	1.48	1.81
Net Debt / EBITDA Ratio	20.59	20.35	19.32	18.62	19.44	20.40
Asset Turnover	0.05	0.05	0.05	0.05	0.05	0.06
Quick Ratio	0.22	0.14	0.12	0.13	0.06	0.23
Current Ratio	0.23	0.15	0.13	0.13	0.06	0.23
Return on Equity (ROE)	7.89%	7.89%	0.92%	-6.47%	28.73%	26.21%
Return on Assets (ROA)	1.73%	1.74%	1.83%	1.86%	1.81%	1.83%
Return on Invested Capital (ROIC)	2.32%	2.38%	2.55%	3.31%	2.51%	2.50%
Earnings Yield	8.82%	9.15%	1.00%	-6.53%	25.27%	15.43%
Dividend Yield	1.44%	1.54%	1.52%	1.37%	1.32%	0.93%
Payout Ratio	16.26%	16.60%	147.45%	-	3.96%	5.66%
Buyback Yield / Dilution	0.06%	0.00%	0.00%	-0.01%	0.02%	0.05%
Total Shareholder Return	1.50%	1.54%	1.53%	1.36%	1.34%	0.98%