NCAB Group 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 20, 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	928	826	1,052	1,232	1,090	1,592
Market Cap Growth	-14.21%	-21.53%	-14.58%	13.03%	-31.54%	226.53%
Enterprise Value	1,005	889	1,106	1,289	1,147	1,613
Last Close Price	4.92	4.21	5.29	6.29	5.58	8.15
PE Ratio	48.75	43.39	47.31	33.92	29.12	57.47
PS Ratio	2.68	2.39	3.34	3.35	2.72	5.09
PB Ratio	6.98	6.21	8.33	10.26	10.15	21.16
P/FCF Ratio	35.44	31.54	34.51	19.69	21.77	364.06
P/OCF Ratio	35.02	31.16	34.05	19.55	21.38	339.12
EV/Sales Ratio	2.87	2.57	3.51	3.51	2.87	5.15
EV/EBITDA Ratio	24.47	21.94	27.80	22.52	20.37	40.84
EV/EBIT Ratio	33.64	30.16	32.95	25.08	22.08	43.24
EV/FCF Ratio	38.39	33.96	36.26	20.60	22.92	368.91
Debt / Equity Ratio	0.80	0.80	0.74	0.80	0.77	1.13
Debt / EBITDA Ratio	2.64	2.64	2.19	1.60	1.41	2.07
Debt / FCF Ratio	4.09	4.09	3.09	1.54	1.66	19.37
Net Debt / Equity Ratio	0.57	0.57	0.53	0.44	0.47	0.95
Net Debt / EBITDA Ratio	1.88	1.88	1.68	0.93	0.90	1.81
Net Debt / FCF Ratio	2.91	2.91	2.20	0.85	1.01	16.33
Asset Turnover	1.08	1.08	1.09	1.31	1.56	1.55
Inventory Turnover	7.80	7.80	7.49	6.41	5.94	6.39
Quick Ratio	1.34	1.34	1.35	1.41	1.32	0.85
Current Ratio	1.78	1.78	1.75	1.80	1.90	1.31
Return on Equity (ROE)	14.26%	14.26%	18.31%	31.91%	42.36%	38.71%
Return on Assets (ROA)	5.77%	5.77%	7.27%	11.40%	12.69%	11.57%
Return on Invested Capital (ROIC)	10.96%	10.72%	13.91%	23.44%	26.85%	28.32%
Return on Capital Employed (ROCE)	12.00%	12.00%	14.90%	24.00%	26.90%	25.60%
Earnings Yield	2.05%	2.31%	2.11%	2.95%	3.43%	1.74%
FCF Yield	2.82%	3.17%	2.90%	5.08%	4.59%	0.27%
Dividend Yield	-	2.41%	-	1.57%	1.77%	0.72%
Payout Ratio	0.05%	0.05%	80.74%	50.94%	26.90%	32.81%
Buyback Yield / Dilution	0.11%	0.11%	0.07%	-0.15%	-0.08%	-2.90%
Total Shareholder Return	0.11%	2.52%	0.07%	1.43%	1.69%	-2.19%

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