STO: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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 5, 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	7,586	7,736	5,580	3,727	3,077	-
Market Cap Growth	32.04%	38.63%	49.72%	21.12%	-	-
Enterprise Value	14,767	14,008	9,885	7,632	6,926	-
Last Close Price	52.70	54.00	43.50	31.80	27.25	-
PE Ratio	14.62	14.76	19.38	112.95	9.90	-
PS Ratio	7.86	8.63	8.28	6.29	6.78	-
PB Ratio	1.43	1.51	1.45	1.17	1.02	-
P/OCF Ratio	17.16	18.16	16.96	16.79	15.24	-
EV/Sales Ratio	15.30	15.63	14.67	12.87	15.26	-
EV/EBITDA Ratio	-	-	19.42	17.39	21.27	-
EV/EBIT Ratio	20.74	20.94	19.46	17.43	21.30	-
Debt / Equity Ratio	1.37	1.34	1.22	1.25	1.37	1.54
Debt / EBITDA Ratio	-	-	9.27	9.07	12.60	13.79
Net Debt / Equity Ratio	1.36	1.29	1.20	1.18	1.29	1.49
Net Debt / EBITDA Ratio	-	-	9.07	8.59	11.91	13.34
Asset Turnover	0.08	0.08	0.08	0.08	0.07	0.07
Quick Ratio	0.17	0.37	0.15	0.81	0.77	0.15
Current Ratio	0.20	0.40	0.16	0.87	0.83	0.16
Return on Equity (ROE)	11.80%	11.68%	8.17%	1.06%	12.81%	33.61%
Return on Assets (ROA)	3.72%	3.84%	3.80%	3.62%	3.25%	3.29%
Return on Invested Capital (ROIC)	4.79%	5.22%	4.80%	2.56%	4.18%	4.38%
Earnings Yield	7.42%	6.77%	5.16%	0.89%	10.10%	-
Payout Ratio	9.95%	9.73%	14.24%	124.24%	13.28%	0.60%
Buyback Yield / Dilution	-17.93%	-15.68%	-12.68%	-13.49%	-41.52%	-17.92%

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