CombinedX AB 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	Mar '26 Mar 2, 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	637	717	584	597	473	-
Market Cap Growth	8.37%	22.71%	-2.17%	26.37%	-	-
Enterprise Value	724	836	613	589	420	-
Last Close Price	32.70	36.80	30.92	32.25	25.16	-
PE Ratio	16.43	19.01	11.54	8.42	13.42	-
Forward PE	9.88	9.98	9.42	9.28	10.43	-
PS Ratio	0.67	0.76	0.63	0.78	0.73	-
PB Ratio	1.33	1.50	1.38	1.59	1.48	-
P/TBV Ratio	-	-	8.23	5.95	7.19	-
P/FCF Ratio	6.97	7.84	7.55	7.65	12.67	-
P/OCF Ratio	6.42	7.23	4.70	7.34	11.55	-
EV/Sales Ratio	0.76	0.88	0.66	0.77	0.65	-
EV/EBITDA Ratio	6.34	7.40	7.91	6.24	6.87	-
EV/EBIT Ratio	12.90	15.25	10.14	7.44	8.17	-
EV/FCF Ratio	7.92	9.15	7.93	7.54	11.26	-
Debt / Equity Ratio	0.32	0.32	0.30	0.24	0.36	0.24
Debt / EBITDA Ratio	1.34	1.34	1.17	0.77	1.42	0.69
Debt / FCF Ratio	1.66	1.66	1.64	1.13	3.03	0.83
Net Debt / Equity Ratio	0.10	0.10	-0.01	-0.08	-0.02	-0.23
Net Debt / EBITDA Ratio	0.42	0.42	-0.08	-0.30	-0.13	-0.86
Net Debt / FCF Ratio	0.51	0.51	-0.08	-0.37	-0.21	-0.79
Asset Turnover	1.17	1.17	1.35	1.25	1.27	1.34
Inventory Turnover	-	-	499.27	-	-	-
Quick Ratio	0.96	0.96	1.30	1.51	1.40	1.44
Current Ratio	1.03	1.03	1.36	1.58	1.46	1.49
Return on Equity (ROE)	8.35%	8.35%	12.74%	20.43%	12.91%	25.50%
Return on Assets (ROA)	4.22%	4.22%	5.50%	8.04%	6.27%	7.99%
Return on Invested Capital (ROIC)	7.84%	9.23%	12.96%	19.56%	15.76%	24.22%
Return on Capital Employed (ROCE)	8.90%	8.90%	11.60%	17.80%	12.80%	19.70%
Earnings Yield	5.92%	5.26%	8.66%	11.87%	7.45%	-
FCF Yield	14.35%	12.75%	13.25%	13.08%	7.89%	-
Dividend Yield	3.02%	2.72%	4.53%	6.20%	4.17%	-
Payout Ratio	67.90%	67.91%	71.94%	25.39%	71.88%	61.26%
Buyback Yield / Dilution	-5.68%	-5.68%	-3.33%	-3.31%	-21.73%	-11.82%
Total Shareholder Return	-2.66%	-2.97%	1.20%	2.90%	-17.56%	-11.82%

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