Strategic Investments Ratios and Metrics

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Dec '24 Dec 20, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	421	518	408	405	361	338	Upgrade
Market Cap Growth	2.63%	26.76%	0.83%	12.15%	6.99%	-3.85%	Upgrade
Enterprise Value	282	290	281	277	260	179	Upgrade
Last Close Price	1.05	1.28	1.13	1.10	0.93	0.85	Upgrade
PE Ratio	-	12.04	12.24	6.08	-	14.00	Upgrade
PS Ratio	-4.43	9.12	8.91	29.88	43.31	10.48	Upgrade
PB Ratio	1.13	1.06	1.05	1.12	1.14	1.04	Upgrade
P/TBV Ratio	1.19	1.06	1.05	1.12	1.14	1.04	Upgrade
P/FCF Ratio	-	21.36	6.07	5.89	57.28	4.19	Upgrade
P/OCF Ratio	-	21.36	6.07	5.89	57.28	4.19	Upgrade
EV/Sales Ratio	-	5.11	6.12	20.45	31.19	5.56	Upgrade
EV/EBIT Ratio	-	6.11	7.06	37.08	82.50	6.54	Upgrade
EV/FCF Ratio	-	11.96	4.17	4.03	41.25	2.22	Upgrade
Debt / Equity Ratio	0.07	0.12	0.24	0.23	0.32	0.21	Upgrade
Debt / FCF Ratio	-	2.34	1.37	1.22	16.03	0.85	Upgrade
Asset Turnover	-	0.11	0.10	0.03	0.02	0.09	Upgrade
Quick Ratio	7.57	4.62	2.35	2.27	1.66	3.11	Upgrade
Current Ratio	7.57	4.75	2.49	2.31	1.69	3.11	Upgrade
Return on Equity (ROE)	-28.37%	9.82%	8.88%	19.64%	-0.10%	7.75%	Upgrade
Return on Assets (ROA)	-15.51%	5.71%	5.26%	1.06%	0.48%	4.89%	Upgrade
Return on Capital (ROIC)	-15.65%	5.78%	5.36%	1.08%	0.49%	4.96%	Upgrade
Earnings Yield	-28.19%	8.31%	8.17%	16.45%	-0.09%	7.14%	Upgrade
FCF Yield	-29.92%	4.68%	16.48%	16.98%	1.75%	23.87%	Upgrade
Dividend Yield	1.90%	1.57%	1.76%	1.81%	2.14%	2.34%	Upgrade
Payout Ratio	0.00%	15.80%	20.24%	10.13%	-	-	Upgrade
Buyback Yield / Dilution	-10.11%	-0.54%	-	-	-	-	Upgrade
Total Shareholder Return	-8.21%	1.02%	1.76%	1.81%	2.14%	2.34%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.