Prime Office A/S (CPH: PRIMOF)

Prime Office Ratios and Metrics

Market cap in millions DKK. Fiscal year is January - December.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Market Capitalization	664	755	883	1,140	778	717
Market Cap Growth	-12.75%	-14.53%	-22.52%	46.60%	8.42%	56.37%
Enterprise Value	3,228	2,895	3,052	3,197	2,814	2,521
Last Close Price	176.00	200.00	231.17	298.35	199.23	183.76
PE Ratio	14.91	13.67	8.00	7.35	5.14	6.04
PS Ratio	3.32	3.82	4.68	6.24	4.34	4.37
PB Ratio	0.52	0.38	0.45	0.69	0.56	0.61
P/FCF Ratio	6.74	6.72	11.05	13.81	10.91	4.45
P/OCF Ratio	6.74	6.72	11.05	13.81	10.91	4.45
EV/Sales Ratio	16.13	14.66	16.17	17.50	15.70	15.36
EV/EBITDA Ratio	26.77	22.99	25.63	26.44	24.04	24.17
EV/EBIT Ratio	26.77	22.99	25.64	26.47	24.06	24.19
EV/FCF Ratio	32.11	25.78	38.16	38.72	39.48	15.65
Debt / Equity Ratio	0.91	0.83	0.79	0.96	1.16	1.39
Debt / EBITDA Ratio	15.61	13.06	12.95	13.02	13.80	15.69
Debt / FCF Ratio	18.87	14.65	19.29	19.06	22.67	10.16
Asset Turnover	0.05	0.05	0.05	0.05	0.06	0.06
Quick Ratio	2.09	4.11	2.67	1.47	0.74	0.29
Current Ratio	2.09	4.11	2.67	1.47	0.74	0.29
Return on Equity (ROE)	4.08%	4.70%	8.64%	16.55%	18.32%	15.20%
Return on Assets (ROA)	1.85%	2.03%	2.05%	2.25%	2.34%	2.34%
Return on Capital (ROIC)	2.00%	2.21%	2.21%	2.42%	2.51%	2.49%
Earnings Yield	6.71%	7.31%	12.34%	13.45%	18.80%	14.75%
FCF Yield	14.84%	14.87%	9.05%	7.24%	9.16%	22.46%
Dividend Yield	0.00%	-	1.30%	-	2.51%	-
Payout Ratio	0.02%	20.54%	-	12.31%	-	9.87%
Buyback Yield / Dilution	0.01%	-	-	-	-8.53%	-0.09%
Total Shareholder Return	0.01%	-	1.30%	-	-6.02%	-0.09%

Source: S&P Capital IQ. Real Estate template. Financial Sources.