SP Group A/S (CPH:SPG)

SP Group Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan 2, 2026	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	4,098	3,709	2,668	3,118	5,373	3,308
Market Cap Growth	12.82%	38.99%	-14.43%	-41.96%	62.43%	22.58%
Enterprise Value	4,975	4,301	3,327	3,864	5,806	3,785
Last Close Price	347.00	302.84	212.15	246.42	419.91	254.38
PE Ratio	17.26	14.21	16.84	14.65	26.50	21.93
Forward PE	13.09	13.11	15.80	17.83	20.75	17.02
PS Ratio	1.44	1.27	1.02	1.17	2.17	1.52
PB Ratio	2.37	2.19	1.82	2.46	4.96	3.28
P/TBV Ratio	3.12	2.85	2.52	3.68	6.90	4.52
P/FCF Ratio	15.91	11.07	15.07	61.69	108.05	18.84
P/OCF Ratio	9.40	7.27	7.41	11.79	22.60	10.32
EV/Sales Ratio	1.75	1.47	1.28	1.46	2.34	1.74
EV/EBITDA Ratio	9.13	8.15	8.73	9.05	15.39	12.09
EV/EBIT Ratio	13.96	11.24	13.83	13.09	21.64	17.65
EV/FCF Ratio	19.32	12.84	18.79	76.45	116.75	21.56
Debt / Equity Ratio	0.59	0.56	0.73	0.88	0.82	0.78
Debt / EBITDA Ratio	1.88	1.66	2.48	2.36	2.12	2.24
Debt / FCF Ratio	3.97	2.85	6.01	21.96	17.80	4.48
Asset Turnover	0.91	0.95	0.87	0.97	1.03	1.01
Inventory Turnover	1.98	2.09	1.88	2.65	3.04	3.00
Quick Ratio	0.75	0.78	0.58	0.50	0.49	0.61
Current Ratio	1.67	1.57	1.40	1.35	1.19	1.38
Return on Equity (ROE)	14.56%	16.61%	11.67%	18.16%	19.43%	17.56%
Return on Assets (ROA)	7.13%	7.74%	5.03%	6.72%	6.99%	6.20%
Return on Capital (ROIC)	8.85%	9.24%	6.13%	8.50%	8.91%	7.82%
Return on Capital Employed (ROCE)	15.00%	16.30%	11.10%	14.30%	16.30%	13.50%
Earnings Yield	5.89%	7.04%	5.94%	6.83%	3.77%	4.56%
FCF Yield	6.29%	9.03%	6.64%	1.62%	0.93%	5.31%
Dividend Yield	1.15%	1.32%	1.41%	1.22%	0.71%	1.97%
Payout Ratio	19.91%	13.93%	22.93%	17.23%	30.24%	-
Buyback Yield / Dilution	1.31%	0.45%	0.11%	1.32%	-4.30%	-5.07%
Total Shareholder Return	2.46%	1.77%	1.53%	2.53%	-3.59%	-3.10%

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