Heimar Ratios and Metrics

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

Millions ISK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 9, 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	65,696	73,705	69,011	43,429	49,567	60,529
Market Cap Growth	-3.51%	6.80%	58.90%	-12.38%	-18.11%	48.88%
Enterprise Value	207,020	207,154	188,474	158,716	160,184	156,755
Last Close Price	33.80	36.77	38.10	23.44	26.77	31.63
PE Ratio	7.11	8.82	8.38	11.38	17.01	9.81
PS Ratio	3.70	4.32	4.39	3.03	4.00	5.50
PB Ratio	0.82	0.93	1.07	0.75	0.92	1.14
P/OCF Ratio	10.68	13.47	11.67	7.96	10.09	14.54
EV/Sales Ratio	11.65	12.13	11.99	11.05	12.92	14.23
EV/EBITDA Ratio	16.84	17.51	17.22	15.89	18.69	20.60
EV/EBIT Ratio	16.94	17.62	17.31	15.94	18.73	20.64
Debt / Equity Ratio	1.82	1.76	1.87	2.07	2.08	1.87
Debt / EBITDA Ratio	11.94	11.84	11.05	11.97	13.11	13.06
Net Debt / Equity Ratio	1.76	1.73	1.82	2.02	2.06	1.82
Net Debt / EBITDA Ratio	11.50	11.59	10.71	11.66	12.95	12.66
Asset Turnover	-	0.08	0.08	0.08	0.07	0.07
Quick Ratio	0.87	0.68	0.65	0.77	0.25	0.37
Current Ratio	0.87	0.68	0.65	0.77	0.25	0.37
Return on Equity (ROE)	12.74%	11.60%	13.46%	6.83%	5.45%	12.35%
Return on Assets (ROA)	-	3.32%	3.44%	3.33%	3.08%	2.98%
Return on Invested Capital (ROIC)	4.46%	4.75%	4.95%	4.59%	4.22%	4.12%
Earnings Yield	14.06%	11.33%	11.93%	8.79%	5.88%	10.20%
Dividend Yield	1.18%	1.09%	1.13%	-	-	2.59%
Payout Ratio	8.12%	8.98%	-	-	51.37%	-
Buyback Yield / Dilution	-8.05%	-4.82%	0.22%	0.22%	0.55%	-1.67%
Total Shareholder Return	-6.86%	-3.73%	1.35%	0.22%	0.55%	0.92%