CPH: WMA 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
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
Market Capitalization	107	66	91	115	132	-
Market Cap Growth	36.07%	-27.48%	-20.96%	-12.66%	-	-
Enterprise Value	168	114	131	123	161	-
Last Close Price	7.40	4.54	6.26	7.92	9.14	-
PS Ratio	0.41	0.28	0.38	0.54	0.69	-
PB Ratio	3.88	2.54	2.64	3.37	3.87	-
P/TBV Ratio	13.63	19.40	15.33	32.81	5.76	-
P/FCF Ratio	3.59	3.30	7.24	-	7.83	-
P/OCF Ratio	3.58	3.09	6.31	-	7.56	-
EV/Sales Ratio	0.64	0.48	0.54	0.58	0.85	-
EV/EBITDA Ratio	6.54	31.95	8.70	12.22	14.76	-
EV/EBIT Ratio	13.61	-	39.24	190.18	78.99	-
EV/FCF Ratio	5.61	5.70	10.42	-	9.58	-
Debt / Equity Ratio	2.59	2.59	2.07	1.17	0.73	4.60
Debt / EBITDA Ratio	2.80	5.43	3.13	3.97	2.28	3.69
Debt / FCF Ratio	2.40	3.37	5.67	-	1.48	5.92
Asset Turnover	1.90	1.59	1.76	1.94	1.94	-
Inventory Turnover	4.30	3.95	3.31	3.60	4.00	-
Quick Ratio	0.58	0.53	0.47	0.44	0.77	0.53
Current Ratio	0.92	0.86	0.88	1.02	1.29	1.02
Return on Equity (ROE)	-2.23%	-36.74%	-5.72%	-5.72%	-0.00%	-
Return on Assets (ROA)	5.55%	-0.56%	1.52%	0.37%	1.30%	-
Return on Capital (ROIC)	8.59%	-0.84%	2.32%	0.61%	2.05%	-
Earnings Yield	-0.58%	-16.81%	-2.16%	-1.69%	-0.00%	-
FCF Yield	27.85%	30.28%	13.82%	-7.83%	12.77%	-
Buyback Yield / Dilution	-	6.89%	-0.79%	-	-
Total Shareholder Return	-	6.89%	-0.79%	-	-

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