Evolution AB (publ) (EVVTY)

VMware Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 8, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	18,552	15,917	25,452	20,768	30,442	21,582
Market Cap Growth	-25.26%	-37.46%	22.55%	-31.78%	41.05%	293.65%
Enterprise Value	18,067	15,322	24,611	20,507	30,081	21,256
Last Close Price	91.56	74.04	112.71	91.13	131.58	92.68
PE Ratio	13.07	12.36	21.50	23.04	44.21	61.99
PS Ratio	7.02	6.94	12.80	13.34	25.05	31.44
PB Ratio	4.24	3.87	5.75	5.62	8.39	6.47
P/TBV Ratio	21.84	15.33	23.80	48.34	109.16	104.62
P/FCF Ratio	13.03	12.44	20.45	23.79	47.33	60.26
P/OCF Ratio	12.41	11.82	19.71	22.15	44.70	55.83
EV/Sales Ratio	6.88	6.68	12.38	13.17	24.75	30.97
EV/EBITDA Ratio	10.41	10.03	18.61	20.10	38.07	54.83
EV/EBIT Ratio	11.01	10.43	19.49	21.13	40.39	57.83
EV/FCF Ratio	12.69	11.98	19.77	23.49	46.77	59.35
Debt / Equity Ratio	0.02	0.02	0.02	0.02	0.02	0.02
Debt / EBITDA Ratio	0.06	0.06	0.07	0.08	0.10	0.16
Debt / FCF Ratio	0.07	0.08	0.07	0.10	0.12	0.17
Asset Turnover	0.46	0.43	0.39	0.35	0.30	0.31
Quick Ratio	1.58	1.78	2.99	2.52	2.11	1.32
Current Ratio	1.62	1.82	3.07	2.61	2.19	1.36
Return on Equity (ROE)	32.63%	31.19%	28.68%	25.36%	20.46%	18.93%
Return on Assets (ROA)	18.03%	17.19%	15.29%	13.72%	11.57%	10.42%
Return on Capital (ROIC)	23.21%	21.77%	18.73%	16.70%	13.56%	12.19%
Return on Capital Employed (ROCE)	35.30%	33.50%	25.90%	23.00%	18.50%	10.70%
Earnings Yield	7.65%	8.09%	4.65%	4.34%	2.26%	1.61%
FCF Yield	7.67%	8.04%	4.89%	4.20%	2.11%	1.66%
Dividend Yield	2.87%	3.91%	2.60%	2.35%	1.23%	0.90%
Payout Ratio	47.36%	44.96%	39.91%	35.90%	23.85%	26.75%
Buyback Yield / Dilution	3.73%	3.04%	0.20%	1.94%	-17.35%	-3.07%
Total Shareholder Return	6.60%	6.95%	2.80%	4.29%	-16.12%	-2.17%

Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.