Københavns Lufthavne 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 1, 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	45,519	53,838	48,030	36,415	46,774	45,990
Market Cap Growth	-11.59%	12.09%	31.90%	-22.15%	1.71%	8.92%
Enterprise Value	55,336	63,348	57,987	46,523	57,598	57,017
Last Close Price	5800.00	6860.00	6095.86	4621.70	5936.49	5836.89
PE Ratio	35.69	44.31	47.27	137.94	244.89	-
PS Ratio	8.06	9.75	9.47	8.97	13.24	26.12
PB Ratio	7.97	9.77	10.88	10.59	14.02	14.38
P/TBV Ratio	9.54	11.74	13.43	14.06	18.88	20.06
P/FCF Ratio	158.05	106.82	78.22	296.06	60.67	-
P/OCF Ratio	20.20	23.27	25.08	26.76	28.31	-
EV/Sales Ratio	9.80	11.47	11.44	11.46	16.31	32.38
EV/EBITDA Ratio	20.18	23.58	23.03	28.63	43.50	398.72
EV/EBIT Ratio	29.03	34.45	36.04	68.52	140.14	-
EV/FCF Ratio	192.14	125.69	94.44	378.24	74.71	-
Debt / Equity Ratio	1.64	1.65	2.08	2.81	2.97	3.28
Debt / EBITDA Ratio	3.40	3.37	3.64	5.94	7.49	73.25
Debt / FCF Ratio	32.43	17.97	14.95	78.54	12.86	-
Net Debt / Equity Ratio	1.62	1.64	2.07	2.80	2.94	3.25
Net Debt / EBITDA Ratio	3.37	3.35	3.63	5.92	7.42	72.71
Net Debt / FCF Ratio	32.16	17.86	14.87	78.19	12.73	-14.83
Asset Turnover	0.33	0.33	0.32	0.26	0.23	0.12
Quick Ratio	0.11	0.13	0.18	0.23	0.07	0.53
Current Ratio	0.13	0.16	0.22	0.27	0.11	0.63
Return on Equity (ROE)	25.71%	25.05%	26.48%	8.44%	6.33%	-17.65%
Return on Assets (ROA)	7.06%	6.84%	6.36%	2.76%	1.68%	-3.26%
Return on Invested Capital (ROIC)	9.96%	10.03%	9.40%	3.72%	2.48%	-5.99%
Return on Capital Employed (ROCE)	15.00%	14.60%	12.30%	5.10%	4.80%	-5.40%
Earnings Yield	2.83%	2.26%	2.11%	0.73%	0.41%	-1.15%
FCF Yield	0.63%	0.94%	1.28%	0.34%	1.65%	-1.52%
Dividend Yield	-	-	0.42%	-	-	-
Payout Ratio	15.54%	16.46%	-	28.79%	30.89%	-
Total Shareholder Return	-0.32%	-	0.42%	-	-	-