EQT AB (publ) (FRA:6EQ)

EQT AB Ratios and Metrics

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

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 29, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Market Capitalization	37,591	39,386	31,559	30,377	23,497	47,301
Market Cap Growth	17.10%	24.80%	3.89%	29.28%	-50.32%	137.00%
Enterprise Value	33,989	36,314	32,957	32,094	23,655	47,492
Last Close Price	31.90	33.72	26.47	25.13	19.49	45.89
PE Ratio	51.64	54.10	40.65	180.93	133.28	52.01
PS Ratio	14.28	14.96	11.90	14.31	15.69	29.64
PB Ratio	5.00	5.24	3.90	4.10	3.67	16.07
P/TBV Ratio	11.84	12.41	10.76	14.23	39.05	34.06
P/FCF Ratio	95.17	99.71	70.70	34.45	45.33	79.27
P/OCF Ratio	87.42	91.60	68.03	33.57	42.78	77.77
EV/Sales Ratio	12.57	13.80	12.42	15.12	15.80	29.76
EV/EBITDA Ratio	22.40	24.59	21.93	28.42	31.74	45.26
EV/EBIT Ratio	31.57	34.65	29.31	42.62	40.61	48.46
EV/FCF Ratio	86.05	91.94	73.83	36.39	45.63	79.59
Debt / Equity Ratio	0.35	0.35	0.28	0.29	0.34	0.21
Debt / EBITDA Ratio	1.79	1.79	1.44	1.85	2.78	0.58
Debt / FCF Ratio	6.70	6.70	4.98	2.43	4.14	1.03
Asset Turnover	0.23	0.23	0.24	0.21	0.22	0.58
Quick Ratio	6.66	6.66	6.50	6.09	2.81	3.51
Current Ratio	6.84	6.84	6.85	6.89	4.11	4.30
Return on Equity (ROE)	9.33%	9.33%	10.01%	2.56%	3.77%	43.21%
Return on Assets (ROA)	5.73%	5.73%	6.36%	4.65%	5.40%	22.21%
Return on Invested Capital (ROIC)	21.25%	18.92%	18.66%	7.23%	7.18%	56.93%
Return on Capital Employed (ROCE)	10.10%	10.10%	10.60%	7.60%	6.50%	27.70%
Earnings Yield	1.94%	1.85%	2.46%	0.55%	0.75%	1.92%
FCF Yield	1.05%	1.00%	1.41%	2.90%	2.21%	1.26%
Dividend Yield	8.33%	1.37%	1.42%	1.29%	1.38%	0.59%
Payout Ratio	63.32%	63.32%	48.01%	177.72%	165.06%	25.72%
Buyback Yield / Dilution	0.47%	0.47%	0.19%	-14.90%	-5.48%	-2.65%
Total Shareholder Return	8.81%	1.84%	1.61%	-13.61%	-4.10%	-2.06%

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