Evolution 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 20, 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	114,954	125,473	176,156	255,962	216,489	275,259
Market Cap Growth	-31.60%	-28.77%	-31.18%	18.23%	-21.35%	55.29%
Enterprise Value	107,223	119,182	169,577	247,505	213,761	271,996
Last Close Price	577.00	629.80	813.39	1118.50	929.42	1160.37
PE Ratio	10.19	10.92	12.36	21.50	23.04	44.21
Forward PE	9.77	10.55	12.40	19.73	19.40	34.21
PS Ratio	5.14	5.61	7.45	12.80	13.34	25.05
PB Ratio	2.61	2.84	3.87	5.75	5.62	8.39
P/TBV Ratio	10.37	11.32	15.33	23.80	48.34	109.16
P/FCF Ratio	8.92	9.74	12.44	20.45	23.79	47.33
P/OCF Ratio	8.46	9.24	11.82	19.71	22.15	44.70
PEG Ratio	1.17	1.86	0.75	1.08	0.63	0.89
EV/Sales Ratio	4.79	5.33	7.17	12.38	13.17	24.75
EV/EBITDA Ratio	7.25	8.06	11.18	18.61	20.10	38.07
EV/EBIT Ratio	8.22	9.13	11.67	19.49	21.13	40.39
EV/FCF Ratio	8.32	9.25	11.98	19.77	23.49	46.77
Debt / Equity Ratio	0.02	0.02	0.02	0.02	0.02	0.02
Debt / EBITDA Ratio	0.07	0.07	0.07	0.07	0.08	0.10
Debt / FCF Ratio	0.08	0.08	0.08	0.07	0.10	0.12
Net Debt / Equity Ratio	-0.17	-0.17	-0.18	-0.23	-0.13	-0.11
Net Debt / EBITDA Ratio	-0.52	-0.52	-0.53	-0.76	-0.47	-0.51
Net Debt / FCF Ratio	-0.60	-0.60	-0.57	-0.80	-0.56	-0.62
Asset Turnover	0.38	0.38	0.40	0.39	0.35	0.30
Quick Ratio	1.62	1.62	1.78	2.99	2.52	2.11
Current Ratio	1.66	1.66	1.82	3.07	2.61	2.19
Return on Equity (ROE)	26.39%	26.39%	31.19%	28.68%	25.36%	20.46%
Return on Assets (ROA)	13.87%	13.87%	15.36%	15.29%	13.72%	11.57%
Return on Invested Capital (ROIC)	31.07%	31.01%	34.47%	34.89%	28.91%	22.71%
Return on Capital Employed (ROCE)	28.20%	28.20%	29.90%	25.90%	23.00%	18.50%
Earnings Yield	10.00%	9.16%	8.09%	4.65%	4.34%	2.26%
FCF Yield	11.21%	10.27%	8.04%	4.89%	4.20%	2.11%
Dividend Yield	5.25%	-	3.94%	2.63%	2.40%	1.26%
Payout Ratio	53.90%	53.90%	44.96%	39.91%	35.90%	23.85%
Buyback Yield / Dilution	3.57%	3.57%	3.04%	0.20%	1.94%	-17.35%
Total Shareholder Return	8.82%	3.57%	6.98%	2.83%	4.34%	-16.09%

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