Medicover AB Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 12, 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	2,581	2,684	2,081	1,754	1,658	4,512
Market Cap Growth	12.87%	28.98%	18.64%	5.73%	-63.24%	107.98%
Enterprise Value	3,793	3,891	2,975	2,603	2,392	4,897
Last Close Price	17.09	17.73	13.76	11.55	10.89	29.14
PE Ratio	38.17	39.69	150.65	114.82	158.46	52.78
PS Ratio	1.24	1.29	1.20	1.16	1.24	3.90
PB Ratio	5.43	5.65	5.14	3.83	3.68	9.56
P/TBV Ratio	-	-	-	-	-	66.91
P/FCF Ratio	15.94	16.57	18.02	21.38	63.17	46.92
P/OCF Ratio	8.61	8.95	9.61	9.86	10.99	24.79
EV/Sales Ratio	1.79	1.88	1.72	1.72	1.79	4.23
EV/EBITDA Ratio	11.44	16.12	21.01	19.19	17.66	26.43
EV/EBIT Ratio	27.08	28.34	49.15	48.47	39.26	35.86
EV/FCF Ratio	23.43	24.03	25.77	31.75	91.11	50.92
Debt / Equity Ratio	2.64	2.64	2.53	1.90	1.85	1.36
Debt / EBITDA Ratio	3.86	3.86	4.83	4.32	4.30	2.86
Debt / FCF Ratio	7.76	7.76	8.88	10.62	31.76	6.67
Net Debt / Equity Ratio	2.48	2.48	2.36	1.78	1.75	0.87
Net Debt / EBITDA Ratio	4.89	4.89	6.75	6.03	5.83	2.20
Net Debt / FCF Ratio	7.28	7.28	8.28	9.97	30.10	4.25
Asset Turnover	1.04	1.04	1.03	0.93	0.86	0.99
Inventory Turnover	26.81	26.81	25.58	23.59	17.97	15.72
Quick Ratio	0.61	0.61	0.64	0.62	0.74	1.45
Current Ratio	0.70	0.70	0.79	0.76	0.94	1.70
Return on Equity (ROE)	14.06%	14.06%	2.87%	3.55%	2.56%	20.39%
Return on Assets (ROA)	4.32%	4.32%	2.24%	2.05%	2.44%	7.27%
Return on Invested Capital (ROIC)	6.19%	6.57%	3.41%	3.36%	3.94%	13.30%
Return on Capital Employed (ROCE)	9.20%	9.20%	4.70%	4.30%	4.70%	12.00%
Earnings Yield	2.62%	2.52%	0.66%	0.87%	0.63%	1.90%
FCF Yield	6.27%	6.03%	5.55%	4.68%	1.58%	2.13%
Dividend Yield	0.06%	0.98%	0.90%	0.90%	0.98%	0.35%
Payout Ratio	29.03%	29.03%	107.78%	101.70%	150.85%	10.22%
Buyback Yield / Dilution	-0.52%	-0.52%	-0.36%	-0.47%	-0.41%	-4.66%
Total Shareholder Return	-0.46%	0.46%	0.54%	0.43%	0.57%	-4.31%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.