EMIL.B 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 - 2017
Period Ending	Aug '24 Aug 30, 2024	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 - 2017
Market Capitalization	5,686	3,727	3,077	-	-	-	Upgrade
Market Cap Growth	71.74%	21.12%	-	-	-	-	Upgrade
Enterprise Value	9,871	7,632	6,926	-	-	-	Upgrade
Last Close Price	44.30	31.80	27.25	-	-	-	Upgrade
PE Ratio	35.65	109.58	8.84	-	-	-	Upgrade
PS Ratio	8.58	6.28	6.78	-	-	-	Upgrade
PB Ratio	1.60	1.17	1.02	-	-	-	Upgrade
P/FCF Ratio	18.12	16.80	15.24	-	-	-	Upgrade
P/OCF Ratio	14.12	16.80	15.24	-	-	-	Upgrade
EV/Sales Ratio	16.02	12.87	15.26	-	-	-	Upgrade
EV/EBITDA Ratio	21.40	17.37	21.27	-	-	-	Upgrade
EV/EBIT Ratio	21.42	17.39	21.30	-	-	-	Upgrade
EV/FCF Ratio	29.95	34.39	34.29	-	-	-	Upgrade
Debt / Equity Ratio	1.38	1.25	1.36	1.54	1.84	1.31	Upgrade
Debt / EBITDA Ratio	11.04	9.07	12.60	13.79	13.29	16.50	Upgrade
Debt / FCF Ratio	15.48	17.95	20.31	25.69	16.26	12.37	Upgrade
Asset Turnover	0.07	0.08	0.07	0.07	0.08	0.07	Upgrade
Quick Ratio	0.65	0.81	0.77	0.15	0.27	1.78	Upgrade
Current Ratio	0.67	0.86	0.83	0.16	0.29	1.80	Upgrade
Return on Equity (ROE)	4.44%	1.07%	12.81%	33.61%	20.58%	16.88%	Upgrade
Return on Assets (ROA)	3.42%	3.62%	3.25%	3.29%	3.49%	2.89%	Upgrade
Return on Capital (ROIC)	3.63%	3.84%	3.45%	3.49%	3.65%	3.01%	Upgrade
Earnings Yield	2.80%	0.89%	10.10%	-	-	-	Upgrade
FCF Yield	5.52%	5.95%	6.56%	-	-	-	Upgrade
Payout Ratio	27.87%	124.40%	13.28%	0.60%	-	-	Upgrade
Buyback Yield / Dilution	-5.18%	-13.49%	-41.52%	-17.92%	-51.21%	-	Upgrade
Total Shareholder Return	-5.18%	-13.49%	-41.52%	-17.92%	-51.21%	-	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.