Per Aarsleff Holding Ratios and Metrics

Market cap in millions EUR. Fiscal year is October - September.

Millions EUR. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Capitalization	2,211	1,714	979	823	486	702
Market Cap Growth	88.75%	75.15%	19.00%	69.37%	-30.78%	-2.52%
Enterprise Value	2,214	1,799	1,088	1,053	614	654
Last Close Price	116.40	89.40	50.89	40.66	22.77	31.31
PE Ratio	18.85	14.62	9.06	7.81	8.09	11.06
PS Ratio	0.73	0.57	0.34	0.30	0.20	0.36
PB Ratio	2.97	2.30	1.46	1.39	0.94	1.42
P/TBV Ratio	3.50	2.71	1.71	1.66	1.16	1.59
P/FCF Ratio	8.52	6.60	6.27	29.23	-	-
P/OCF Ratio	5.92	4.59	3.69	5.57	7.00	11.08
EV/Sales Ratio	0.73	0.59	0.37	0.39	0.25	0.33
EV/EBITDA Ratio	8.15	7.63	5.20	5.05	3.91	4.72
EV/EBIT Ratio	14.81	12.03	8.11	7.77	6.70	7.97
EV/FCF Ratio	8.53	6.93	6.97	37.41	-	-
Debt / Equity Ratio	0.30	0.30	0.36	0.57	0.50	0.18
Debt / EBITDA Ratio	0.83	0.83	1.00	1.41	1.42	0.54
Debt / FCF Ratio	0.87	0.87	1.55	11.93	-	-
Net Debt / Equity Ratio	0.00	0.00	0.19	0.33	0.29	-0.11
Net Debt / EBITDA Ratio	-0.01	-0.01	0.60	0.93	0.96	-0.39
Net Debt / FCF Ratio	-0.01	-0.01	0.81	6.87	-3.18	1.51
Asset Turnover	1.52	1.52	1.58	1.61	1.75	1.67
Inventory Turnover	38.56	38.56	37.04	35.43	36.19	35.24
Quick Ratio	1.20	1.20	1.24	1.33	1.00	1.14
Current Ratio	1.27	1.27	1.33	1.44	1.09	1.24
Return on Equity (ROE)	16.98%	16.98%	17.57%	19.32%	13.75%	13.48%
Return on Assets (ROA)	4.68%	4.68%	4.56%	5.03%	4.13%	4.35%
Return on Invested Capital (ROIC)	14.75%	14.64%	12.90%	14.30%	12.54%	16.62%
Return on Capital Employed (ROCE)	14.30%	14.30%	13.60%	13.60%	13.70%	13.60%
Earnings Yield	5.31%	6.84%	11.04%	12.80%	12.37%	9.04%
FCF Yield	11.74%	15.14%	15.95%	3.42%	-9.79%	-5.12%
Dividend Yield	1.41%	1.80%	2.90%	3.30%	4.72%	3.44%
Payout Ratio	23.74%	23.74%	23.70%	19.34%	35.35%	27.54%
Buyback Yield / Dilution	-0.01%	-0.01%	1.27%	0.87%	2.34%	0.52%
Total Shareholder Return	1.41%	1.79%	4.17%	4.17%	7.06%	3.95%

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