Loomis AB Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 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	2,815	2,414	2,011	1,711	1,857	1,737
Market Cap Growth	31.56%	20.07%	17.52%	-7.85%	6.89%	2.55%
Enterprise Value	3,352	2,935	2,365	1,953	2,261	2,021
Last Close Price	41.96	35.86	28.26	22.25	22.93	19.79
PE Ratio	19.26	16.52	14.04	12.72	12.91	16.18
PS Ratio	1.00	0.86	0.76	0.66	0.82	0.91
PB Ratio	2.54	2.18	1.69	1.50	1.66	1.78
P/TBV Ratio	17.09	14.65	9.13	9.56	6.14	10.32
P/FCF Ratio	9.51	8.16	5.64	6.10	9.32	11.19
P/OCF Ratio	6.61	5.67	4.01	3.75	5.67	6.48
EV/Sales Ratio	1.18	1.04	0.89	0.76	1.00	1.05
EV/EBITDA Ratio	5.19	4.61	5.11	4.64	6.17	6.54
EV/EBIT Ratio	9.65	8.57	7.82	7.43	9.61	11.33
EV/FCF Ratio	11.32	9.92	6.64	6.96	11.35	13.02
Debt / Equity Ratio	1.10	1.10	1.29	1.25	0.98	1.06
Debt / EBITDA Ratio	1.92	1.92	2.67	2.75	2.46	2.76
Debt / FCF Ratio	4.13	4.13	4.30	5.07	5.52	6.69
Net Debt / Equity Ratio	0.48	0.48	0.62	0.64	0.48	0.55
Net Debt / EBITDA Ratio	0.83	0.83	1.59	1.73	1.48	1.73
Net Debt / FCF Ratio	1.79	1.79	2.06	2.60	2.72	3.45
Asset Turnover	0.79	0.79	0.80	0.85	0.86	0.76
Inventory Turnover	42.98	42.98	47.31	71.03	-	-
Quick Ratio	0.95	0.95	1.03	1.10	0.98	1.14
Current Ratio	1.11	1.11	1.15	1.23	1.07	1.21
Return on Equity (ROE)	12.34%	12.34%	12.47%	11.89%	14.22%	11.72%
Return on Assets (ROA)	5.99%	5.99%	5.66%	5.38%	5.56%	4.40%
Return on Invested Capital (ROIC)	13.76%	12.39%	11.71%	10.36%	11.36%	9.36%
Return on Capital Employed (ROCE)	15.00%	15.00%	12.60%	11.40%	12.20%	9.20%
Earnings Yield	5.19%	6.05%	7.12%	7.86%	7.75%	6.18%
FCF Yield	10.51%	12.26%	17.73%	16.41%	10.73%	8.94%
Dividend Yield	3.15%	3.86%	4.32%	5.05%	4.70%	4.18%
Payout Ratio	60.62%	60.62%	53.63%	57.06%	39.20%	40.85%
Buyback Yield / Dilution	2.54%	2.54%	1.92%	2.37%	2.52%	0.31%
Total Shareholder Return	5.69%	6.40%	6.24%	7.42%	7.22%	4.49%

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