Dedicare 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 3, 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	380	406	541	1,092	1,161	646
Market Cap Growth	-21.07%	-24.91%	-50.44%	-5.98%	79.68%	80.58%
Enterprise Value	291	342	416	1,011	1,152	559
Last Close Price	39.70	42.50	53.36	97.60	100.16	53.88
PE Ratio	11.47	12.28	11.50	9.89	11.47	9.86
Forward PE	-	6.54	6.54	6.54	6.54	6.54
PS Ratio	0.26	0.28	0.31	0.55	0.66	0.52
PB Ratio	1.30	1.40	1.81	3.52	4.42	3.62
P/TBV Ratio	3.83	4.11	4.00	7.55	12.70	6.47
P/FCF Ratio	5.91	6.33	6.67	7.62	11.14	9.36
P/OCF Ratio	5.89	6.31	6.66	7.51	11.03	9.29
EV/Sales Ratio	0.20	0.24	0.24	0.51	0.65	0.45
EV/EBITDA Ratio	5.58	6.57	7.62	7.13	8.77	8.80
EV/EBIT Ratio	9.43	11.10	9.36	7.95	9.63	9.94
EV/FCF Ratio	4.53	5.33	5.13	7.06	11.04	8.09
Debt / Equity Ratio	0.09	0.09	0.13	0.28	0.44	0.19
Debt / EBITDA Ratio	0.52	0.52	0.55	0.58	0.83	0.48
Debt / FCF Ratio	0.42	0.42	0.47	0.61	1.11	0.49
Net Debt / Equity Ratio	-0.31	-0.31	-0.34	-0.32	-0.10	-0.55
Net Debt / EBITDA Ratio	-1.71	-1.71	-1.84	-0.70	-0.20	-1.56
Net Debt / FCF Ratio	-1.39	-1.39	-1.24	-0.69	-0.26	-1.43
Asset Turnover	2.38	2.38	2.54	2.68	2.86	2.83
Quick Ratio	1.41	1.41	1.36	1.39	1.43	1.59
Current Ratio	1.41	1.41	1.40	1.43	1.47	1.63
Return on Equity (ROE)	11.21%	11.21%	15.45%	38.57%	45.93%	41.77%
Return on Assets (ROA)	3.14%	3.14%	4.10%	10.82%	12.06%	7.96%
Return on Invested Capital (ROIC)	11.13%	11.89%	17.13%	44.95%	58.97%	54.37%
Return on Capital Employed (ROCE)	9.00%	9.00%	13.70%	35.80%	31.70%	22.30%
Earnings Yield	8.72%	8.14%	8.70%	10.11%	8.72%	10.14%
FCF Yield	16.91%	15.80%	14.98%	13.12%	8.98%	10.69%
Dividend Yield	4.41%	4.12%	4.69%	6.66%	5.99%	7.42%
Payout Ratio	72.21%	72.20%	132.05%	51.97%	37.59%	35.83%
Buyback Yield / Dilution	0.52%	0.52%	0.37%	-0.88%	-0.85%	-1.82%
Total Shareholder Return	4.93%	4.64%	5.06%	5.78%	5.14%	5.61%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.