Royal Unibrew A/S (FRA:0R1)

Royal Unibrew Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 2, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	3,745	3,393	3,029	3,304	4,751	4,624
Market Cap Growth	9.23%	12.00%	-8.32%	-30.45%	2.76%	15.08%
Enterprise Value	4,551	4,114	3,895	3,891	5,210	4,874
Last Close Price	74.45	65.67	57.09	60.85	87.62	83.81
PE Ratio	19.33	17.28	20.62	21.71	27.20	29.09
PS Ratio	1.80	1.68	1.75	2.14	4.04	4.71
PB Ratio	4.29	3.95	3.93	4.76	10.57	10.33
P/FCF Ratio	17.84	17.72	19.22	37.24	26.62	23.60
P/OCF Ratio	11.43	11.56	12.71	21.66	20.15	19.80
EV/Sales Ratio	2.19	2.04	2.25	2.52	4.43	4.96
EV/EBITDA Ratio	11.67	11.65	13.22	14.42	18.87	19.48
EV/EBIT Ratio	15.59	15.59	17.95	19.04	23.18	23.95
EV/FCF Ratio	21.68	21.49	24.71	43.85	29.19	24.88
Debt / Equity Ratio	0.93	0.91	1.13	0.91	1.08	0.68
Debt / EBITDA Ratio	2.10	2.20	2.95	2.33	1.76	1.22
Debt / FCF Ratio	3.88	4.06	5.52	7.08	2.73	1.56
Asset Turnover	0.84	0.84	0.80	0.91	0.91	0.87
Inventory Turnover	5.77	6.31	5.76	6.64	6.92	7.37
Quick Ratio	0.32	0.37	0.37	0.37	0.34	0.32
Current Ratio	0.59	0.64	0.67	0.66	0.56	0.57
Return on Equity (ROE)	22.79%	24.09%	20.08%	35.08%	38.90%	37.21%
Return on Assets (ROA)	7.35%	6.90%	6.27%	7.49%	10.87%	11.27%
Return on Capital (ROIC)	11.16%	10.07%	9.17%	11.32%	16.62%	16.48%
Return on Capital Employed (ROCE)	17.80%	15.90%	12.90%	15.40%	23.50%	25.00%
Earnings Yield	5.17%	5.79%	4.85%	6.07%	3.68%	3.44%
FCF Yield	5.61%	5.64%	5.20%	2.69%	3.76%	4.24%
Dividend Yield	5.37%	3.06%	-	3.20%	2.23%	2.16%
Payout Ratio	51.76%	-	65.75%	46.38%	50.27%	50.72%
Buyback Yield / Dilution	0.68%	-0.62%	-1.62%	-1.23%	1.55%	1.13%
Total Shareholder Return	6.05%	2.45%	-1.62%	1.98%	3.78%	3.30%

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