Investment AB Spiltan Ratios and Metrics

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 11, 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	5,411	5,765	6,895	6,740	7,050	10,715
Market Cap Growth	-14.82%	-16.39%	2.30%	-4.41%	-34.20%	-
Enterprise Value	5,362	5,638	6,941	6,922	6,940	10,335
Last Close Price	185.80	190.25	214.96	209.16	217.90	331.17
PE Ratio	-	-	-	11.01	21.44	52.74
PS Ratio	-7.19	-22.93	519.35	10.32	22.69	40.92
PB Ratio	0.73	0.69	0.77	0.74	0.84	1.34
P/TBV Ratio	0.73	0.69	0.77	0.74	0.84	1.34
P/FCF Ratio	-	38.14	68.43	30.84	139.62	275.94
P/OCF Ratio	42.68	38.14	68.43	29.91	139.62	275.94
EV/Sales Ratio	-	-	522.82	10.60	22.33	39.47
EV/EBITDA Ratio	-	-	-	11.07	24.07	42.99
EV/EBIT Ratio	-	-	-	11.08	24.08	42.99
EV/FCF Ratio	-	37.30	68.89	31.67	137.43	266.16
Debt / Equity Ratio	-	0.01	-	0.01	-	-
Debt / EBITDA Ratio	-	-	-	0.12	-	-
Debt / FCF Ratio	-	0.29	-	0.34	-	-
Net Debt / Equity Ratio	-0.01	0.00	-0.01	0.00	-0.01	-0.03
Net Debt / EBITDA Ratio	-	-0.10	3.82	-0.01	-0.25	-1.13
Net Debt / FCF Ratio	-0.39	0.20	-0.67	-0.02	-1.43	-6.99
Asset Turnover	-	-	0.00	0.07	0.04	0.03
Quick Ratio	1.13	0.42	1.72	1.39	8.73	2.66
Current Ratio	1.14	0.43	1.73	1.39	8.77	2.66
Return on Equity (ROE)	-10.02%	-3.05%	-0.15%	6.99%	4.00%	2.57%
Return on Assets (ROA)	-6.10%	-2.02%	-0.12%	4.42%	2.17%	1.87%
Return on Invested Capital (ROIC)	-9.91%	-3.26%	-0.20%	7.09%	3.53%	3.17%
Return on Capital Employed (ROCE)	-10.50%	-3.40%	-0.20%	6.90%	3.40%	3.00%
Earnings Yield	-14.78%	-4.59%	-0.20%	9.08%	4.66%	1.90%
FCF Yield	-	2.62%	1.46%	3.24%	0.72%	0.36%
Dividend Yield	2.16%	1.05%	0.56%	0.48%	0.46%	0.30%
Payout Ratio	-	-	-	5.07%	9.45%	15.29%
Buyback Yield / Dilution	3.94%	4.06%	0.22%	-	-	0.47%
Total Shareholder Return	6.10%	5.11%	0.78%	0.48%	0.46%	0.77%