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 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2015
Period Ending	Jan '25 Jan 21, 2025	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2015
Market Capitalization	601	597	473	-	-	-	Upgrade
Market Cap Growth	31.93%	26.37%	-	-	-	-	Upgrade
Enterprise Value	630	589	404	-	-	-	Upgrade
Last Close Price	33.00	33.48	26.12	-	-	-	Upgrade
PE Ratio	10.87	8.42	13.42	-	-	-	Upgrade
Forward PE	9.68	9.28	10.43	-	-	-	Upgrade
PS Ratio	0.65	0.78	0.73	-	-	-	Upgrade
PB Ratio	1.48	1.59	1.48	-	-	-	Upgrade
P/TBV Ratio	14.61	5.95	7.19	-	-	-	Upgrade
P/FCF Ratio	10.98	7.65	12.67	-	-	-	Upgrade
P/OCF Ratio	6.96	7.34	11.55	-	-	-	Upgrade
EV/Sales Ratio	0.71	0.77	0.62	-	-	-	Upgrade
EV/EBITDA Ratio	5.80	6.24	6.60	-	-	-	Upgrade
EV/EBIT Ratio	9.60	7.44	7.86	-	-	-	Upgrade
EV/FCF Ratio	11.51	7.54	10.83	-	-	-	Upgrade
Debt / Equity Ratio	0.30	0.24	0.36	0.24	0.67	0.73	Upgrade
Debt / EBITDA Ratio	1.14	0.77	1.42	0.69	1.92	4.70	Upgrade
Debt / FCF Ratio	2.23	1.13	3.03	0.83	1.91	-	Upgrade
Asset Turnover	1.34	1.25	1.27	1.34	1.57	-	Upgrade
Quick Ratio	1.22	1.48	1.40	1.43	1.02	0.88	Upgrade
Current Ratio	1.34	1.55	1.46	1.49	1.06	0.93	Upgrade
Return on Equity (ROE)	13.87%	20.43%	12.91%	25.50%	-11.75%	-	Upgrade
Return on Assets (ROA)	6.06%	8.04%	6.27%	7.99%	4.82%	-	Upgrade
Return on Capital (ROIC)	8.26%	11.05%	9.00%	12.12%	7.34%	-	Upgrade
Earnings Yield	9.20%	11.87%	7.45%	-	-	-	Upgrade
FCF Yield	9.11%	13.08%	7.89%	-	-	-	Upgrade
Dividend Yield	6.06%	5.97%	4.02%	-	-	-	Upgrade
Payout Ratio	68.81%	25.39%	71.88%	61.26%	-	-	Upgrade
Buyback Yield / Dilution	2.21%	-3.31%	-21.73%	-11.82%	-20.11%	-	Upgrade
Total Shareholder Return	8.27%	2.67%	-17.71%	-11.82%	-20.11%	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.