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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 10, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	721	584	597	473	-	-
Market Cap Growth	20.02%	-2.17%	26.37%	-	-	-
Enterprise Value	840	613	589	420	-	-
Last Close Price	37.00	30.92	32.25	25.16	-	-
PE Ratio	14.99	11.54	8.42	13.42	-	-
Forward PE	10.03	9.42	9.28	10.43	-	-
PS Ratio	0.77	0.63	0.78	0.73	-	-
PB Ratio	1.54	1.38	1.59	1.48	-	-
P/TBV Ratio	-	8.23	5.95	7.19	-	-
P/FCF Ratio	8.88	7.55	7.65	12.67	-	-
P/OCF Ratio	8.07	4.70	7.34	11.55	-	-
EV/Sales Ratio	0.90	0.66	0.77	0.65	-	-
EV/EBITDA Ratio	6.82	7.91	6.24	6.87	-	-
EV/EBIT Ratio	12.17	10.14	7.44	8.17	-	-
EV/FCF Ratio	10.34	7.93	7.54	11.26	-	-
Debt / Equity Ratio	0.38	0.30	0.24	0.36	0.24	0.67
Debt / EBITDA Ratio	1.44	1.17	0.77	1.42	0.69	1.92
Debt / FCF Ratio	2.18	1.64	1.13	3.03	0.83	1.91
Asset Turnover	1.19	1.35	1.25	1.27	1.34	1.58
Inventory Turnover	-	499.27	-	-	-	-
Quick Ratio	1.00	1.30	1.51	1.40	1.44	1.02
Current Ratio	1.10	1.36	1.58	1.46	1.49	1.06
Return on Equity (ROE)	10.71%	12.74%	20.43%	12.91%	25.50%	-11.75%
Return on Assets (ROA)	5.45%	5.50%	8.04%	6.27%	7.99%	4.82%
Return on Invested Capital (ROIC)	9.85%	12.96%	19.56%	15.76%	24.22%	15.18%
Return on Capital Employed (ROCE)	11.20%	11.60%	17.80%	12.80%	19.70%	11.40%
Earnings Yield	6.45%	8.66%	11.87%	7.45%	-	-
FCF Yield	11.27%	13.25%	13.08%	7.89%	-	-
Dividend Yield	3.78%	4.53%	6.20%	4.17%	-	-
Payout Ratio	55.05%	71.94%	25.39%	71.88%	61.26%	-
Buyback Yield / Dilution	-8.12%	-3.33%	-3.31%	-21.73%	-11.82%	-20.11%
Total Shareholder Return	-4.35%	1.20%	2.90%	-17.56%	-11.82%	-20.11%

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