Drillcon 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 11, 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	198	198	281	236	364	307
Market Cap Growth	-4.31%	-29.37%	18.87%	-35.05%	18.61%	12.05%
Enterprise Value	276	251	353	331	432	308
Last Close Price	4.44	4.22	5.73	4.82	7.42	5.83
PE Ratio	36.35	9.92	13.38	65.01	-	22.89
PS Ratio	0.49	0.48	0.59	0.57	0.97	0.99
PB Ratio	1.21	1.15	1.71	1.62	2.59	1.72
P/TBV Ratio	1.23	1.17	1.74	1.65	2.64	1.74
P/FCF Ratio	-	-	4.24	-	-	13.10
P/OCF Ratio	6.40	4.60	3.83	457.22	-	6.55
EV/Sales Ratio	0.69	0.60	0.75	0.80	1.16	1.00
EV/EBITDA Ratio	6.15	4.70	5.78	10.18	20.44	7.05
EV/EBIT Ratio	20.62	9.26	10.20	97.33	-	19.78
EV/FCF Ratio	-11.58	-	5.32	-	-	13.13
Debt / Equity Ratio	0.68	0.54	0.51	0.76	0.54	0.16
Debt / EBITDA Ratio	2.47	1.63	1.30	3.07	3.24	0.64
Debt / FCF Ratio	-	-	1.26	-	-	1.20
Net Debt / Equity Ratio	0.47	0.24	0.16	0.63	0.46	-0.11
Net Debt / EBITDA Ratio	1.88	0.77	0.44	2.82	3.08	-0.46
Net Debt / FCF Ratio	-3.26	-27.81	0.41	-3.86	-1.15	-0.85
Asset Turnover	1.10	1.17	1.34	1.22	1.22	1.03
Inventory Turnover	1.00	0.88	1.28	1.55	1.57	1.42
Quick Ratio	0.85	1.03	1.14	0.97	0.89	1.49
Current Ratio	1.50	1.71	1.83	1.44	1.30	1.98
Return on Equity (ROE)	3.33%	11.88%	13.50%	2.54%	-4.30%	7.78%
Return on Assets (ROA)	2.29%	4.75%	6.13%	0.63%	-1.32%	3.25%
Return on Invested Capital (ROIC)	4.96%	10.64%	11.81%	1.53%	-3.57%	7.89%
Return on Capital Employed (ROCE)	5.60%	11.30%	14.80%	1.60%	-3.30%	7.30%
Earnings Yield	2.75%	10.08%	7.47%	1.54%	-1.89%	4.37%
FCF Yield	-12.03%	-0.75%	23.57%	-10.03%	-15.55%	7.63%
Dividend Yield	5.63%	5.93%	4.36%	-	-	12.00%
Payout Ratio	-	55.73%	-	-	-	-
Total Shareholder Return	5.67%	5.93%	4.36%	-	-	12.00%

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