Newcap Holding 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 29, 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	137	15	11	20	22	48
Market Cap Growth	1158.30%	42.01%	-47.19%	-6.98%	-55.21%	-4.48%
Enterprise Value	125	3	-15	13	6	40
Last Close Price	554.90	240.00	169.00	122.06	91.28	98.20
PE Ratio	7.00	3.03	2.39	-	-	-
PS Ratio	11.44	1.26	0.98	-	-	-
PB Ratio	5.33	0.59	1.87	0.76	0.60	0.70
P/TBV Ratio	7.09	0.78	1.87	0.76	0.60	0.70
P/FCF Ratio	-	3.57	1.08	-	2.81	-
P/OCF Ratio	32.47	3.57	1.08	-	2.81	-
EV/Sales Ratio	10.45	0.22	-	-	-	-
EV/EBIT Ratio	20.95	0.45	-	-	-	-
EV/FCF Ratio	-	0.63	-	-	0.74	-
Net Debt / Equity Ratio	-0.46	-0.46	-0.43	-0.26	-0.17	-0.03
Net Debt / FCF Ratio	-2.82	-2.82	-0.25	3.32	-0.80	0.55
Asset Turnover	0.68	0.68	0.62	-	-	-
Quick Ratio	6.96	6.96	4.14	21.11	5.67	6.35
Current Ratio	7.14	7.14	4.49	21.31	5.72	9.51
Return on Equity (ROE)	31.68%	31.68%	27.74%	-2.40%	-14.29%	-5.26%
Return on Assets (ROA)	21.09%	21.09%	19.21%	-5.04%	-3.11%	-1.75%
Return on Invested Capital (ROIC)	33.68%	54.62%	36.78%	-11.02%	-5.81%	-3.18%
Return on Capital Employed (ROCE)	23.20%	23.20%	94.50%	-10.30%	-7.80%	-3.70%
Earnings Yield	3.63%	33.02%	41.91%	-3.72%	-34.53%	-16.20%
FCF Yield	-	28.00%	92.59%	-10.31%	35.61%	-7.30%
Payout Ratio	-	-	281.21%	-	-	-

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