Prime Office 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	751	823	649	755	883	1,140
Market Cap Growth	17.75%	26.74%	-14.00%	-14.53%	-22.52%	46.60%
Enterprise Value	3,657	3,589	3,204	2,895	3,052	3,197
Last Close Price	199.00	214.66	169.37	196.94	227.63	293.78
PE Ratio	16.97	18.26	10.89	13.67	8.10	7.44
PS Ratio	3.68	4.03	3.22	3.82	4.68	6.24
PB Ratio	0.38	0.43	0.32	0.38	0.45	0.69
P/OCF Ratio	11.88	16.11	6.58	6.72	11.05	13.81
EV/Sales Ratio	17.93	17.57	15.88	14.66	16.18	17.50
EV/EBITDA Ratio	30.31	29.72	26.95	22.99	25.63	26.44
EV/EBIT Ratio	30.31	29.73	26.95	22.99	25.64	26.47
Debt / Equity Ratio	1.22	1.22	0.99	0.83	0.79	0.96
Debt / EBITDA Ratio	19.75	19.44	16.82	13.06	12.95	13.02
Net Debt / Equity Ratio	1.16	1.15	0.90	0.68	0.71	0.88
Net Debt / EBITDA Ratio	18.85	18.30	15.32	10.74	11.69	11.98
Asset Turnover	0.05	0.05	0.05	0.05	0.05	0.05
Quick Ratio	1.16	1.43	1.96	4.11	2.67	1.47
Current Ratio	1.16	1.43	1.96	4.11	2.67	1.47
Return on Equity (ROE)	3.50%	3.56%	4.52%	4.70%	8.64%	16.55%
Return on Assets (ROA)	1.65%	1.67%	1.79%	2.04%	2.05%	2.25%
Return on Invested Capital (ROIC)	2.28%	2.35%	2.66%	2.86%	3.31%	3.56%
Earnings Yield	5.89%	5.48%	9.19%	7.31%	12.34%	13.45%
Dividend Yield	1.51%	1.40%	-	-	1.32%	-
Payout Ratio	-	-	-	20.54%	-	12.31%
Total Shareholder Return	1.49%	1.40%	-	-	1.32%	-

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