Per Aarsleff Holding Ratios and Metrics

Market cap in millions DKK. Fiscal year is October - September.

Millions DKK. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Capitalization	16,386	12,798	7,299	6,138	3,614	5,219
Market Cap Growth	87.28%	75.33%	18.92%	69.83%	-30.74%	-2.59%
Enterprise Value	16,413	13,426	8,115	7,856	4,573	4,864
Last Close Price	875.00	676.81	389.53	302.91	169.64	232.21
PE Ratio	18.89	14.61	9.06	7.81	8.09	11.06
Forward PE	16.37	13.57	9.26	9.82	6.17	9.96
PS Ratio	0.72	0.57	0.34	0.30	0.20	0.36
PB Ratio	2.95	2.30	1.46	1.39	0.94	1.42
P/TBV Ratio	3.47	2.71	1.71	1.66	1.16	1.59
P/FCF Ratio	8.45	6.60	6.27	29.23	-	-
P/OCF Ratio	5.88	4.59	3.69	5.57	7.00	11.08
PEG Ratio	1.50	0.63	0.63	0.63	0.63	0.75
EV/Sales Ratio	0.73	0.59	0.37	0.39	0.25	0.33
EV/EBITDA Ratio	8.09	7.62	5.20	5.05	3.91	4.72
EV/EBIT Ratio	14.69	12.02	8.11	7.77	6.70	7.97
EV/FCF Ratio	8.46	6.92	6.97	37.41	-	-
Debt / Equity Ratio	0.30	0.30	0.36	0.57	0.50	0.18
Debt / EBITDA Ratio	0.83	0.83	1.00	1.41	1.42	0.54
Debt / FCF Ratio	0.87	0.87	1.55	11.93	-	-
Net Debt / Equity Ratio	0.00	0.00	0.19	0.33	0.29	-0.11
Net Debt / EBITDA Ratio	-0.01	-0.01	0.60	0.93	0.96	-0.39
Net Debt / FCF Ratio	-0.01	-0.01	0.81	6.87	-3.18	1.51
Asset Turnover	1.52	1.52	1.58	1.61	1.75	1.67
Inventory Turnover	38.56	38.56	37.04	35.43	36.19	35.24
Quick Ratio	1.20	1.20	1.24	1.33	1.00	1.14
Current Ratio	1.27	1.27	1.33	1.44	1.09	1.24
Return on Equity (ROE)	16.98%	16.98%	17.57%	19.32%	13.75%	13.48%
Return on Assets (ROA)	4.68%	4.68%	4.56%	5.03%	4.13%	4.35%
Return on Invested Capital (ROIC)	14.75%	14.64%	12.90%	14.30%	12.54%	16.62%
Return on Capital Employed (ROCE)	14.30%	14.30%	13.60%	13.60%	13.70%	13.60%
Earnings Yield	5.35%	6.84%	11.04%	12.80%	12.37%	9.04%
FCF Yield	11.83%	15.15%	15.95%	3.42%	-9.79%	-5.12%
Dividend Yield	1.40%	1.77%	2.82%	3.30%	4.72%	3.45%
Payout Ratio	23.74%	23.74%	23.70%	19.34%	35.35%	27.54%
Buyback Yield / Dilution	-0.01%	-0.01%	1.27%	0.87%	2.34%	0.52%
Total Shareholder Return	1.39%	1.77%	4.09%	4.17%	7.06%	3.96%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.