UIE Plc 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 8, 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	11,394	11,869	9,505	6,055	5,981	5,989
Market Cap Growth	16.45%	24.88%	56.98%	1.24%	-0.14%	26.39%
Enterprise Value	12,669	12,732	10,756	7,182	7,122	7,239
Last Close Price	372.00	386.50	293.47	174.06	147.56	149.03
PE Ratio	13.04	13.34	17.45	7.44	-	8.47
Forward PE	-	16.28	16.28	16.28	16.28	16.28
PS Ratio	3.05	3.18	2.71	2.05	1.50	1.88
PB Ratio	1.59	1.66	1.32	0.89	0.85	0.86
P/TBV Ratio	2.76	2.88	2.29	1.52	1.49	1.47
P/FCF Ratio	10.24	10.67	10.95	7.43	4.87	8.97
P/OCF Ratio	8.63	8.99	8.90	6.23	4.16	7.35
EV/Sales Ratio	3.39	3.41	3.07	2.43	1.79	2.27
EV/EBITDA Ratio	7.17	7.38	6.66	4.97	4.97	6.07
EV/EBIT Ratio	7.92	8.14	7.43	5.55	5.58	6.94
EV/FCF Ratio	11.39	11.45	12.39	8.81	5.80	10.84
Debt / Equity Ratio	0.00	0.00	0.00	0.00	0.00	-
Debt / EBITDA Ratio	0.01	0.01	0.01	0.01	0.01	-
Debt / FCF Ratio	0.02	0.02	0.03	0.02	0.02	-
Net Debt / Equity Ratio	-0.16	-0.16	-0.19	-0.22	-0.22	-0.16
Net Debt / EBITDA Ratio	-0.66	-0.66	-0.87	-1.01	-1.08	-0.94
Net Debt / FCF Ratio	-1.02	-1.02	-1.61	-1.80	-1.26	-1.69
Asset Turnover	0.50	0.50	0.44	0.39	0.50	0.42
Inventory Turnover	2.91	2.91	3.11	2.46	5.01	6.10
Quick Ratio	4.17	4.17	5.04	5.54	4.81	3.14
Current Ratio	6.10	6.10	6.38	7.20	7.05	4.81
Return on Equity (ROE)	22.66%	22.66%	15.80%	19.84%	4.71%	16.46%
Return on Assets (ROA)	13.11%	13.11%	11.36%	10.75%	9.92%	8.57%
Return on Invested Capital (ROIC)	20.94%	22.01%	19.18%	19.44%	10.46%	14.68%
Return on Capital Employed (ROCE)	20.80%	20.80%	19.10%	18.10%	17.20%	14.40%
Earnings Yield	7.81%	7.50%	5.73%	13.44%	-2.57%	11.80%
FCF Yield	9.76%	9.37%	9.13%	13.46%	20.54%	11.15%
Dividend Yield	3.47%	2.52%	3.09%	4.84%	4.72%	3.73%
Payout Ratio	40.90%	40.90%	65.38%	80.88%	-	25.42%
Buyback Yield / Dilution	2.13%	2.13%	0.99%	-0.02%	1.48%	3.09%
Total Shareholder Return	5.60%	4.65%	4.08%	4.83%	6.20%	6.82%

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