Exsitec Holding AB (publ) (STO:EXS)

Exsitec Holding AB Ratios and Metrics

Market cap in millions SEK. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Oct 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	2,149	1,894	1,933	1,759	2,916	778
Market Cap Growth	-5.68%	-2.05%	9.89%	-39.68%	274.69%	-
Enterprise Value	2,466	2,113	2,054	1,876	2,960	737
Last Close Price	160.00	138.94	146.33	131.71	220.22	63.05
PE Ratio	29.30	32.03	27.30	31.35	72.50	283.87
Forward PE	22.61	22.06	22.16	18.00	36.89	-
PS Ratio	2.43	2.33	2.57	2.68	6.34	2.66
PB Ratio	4.39	4.14	4.66	4.84	9.92	5.27
P/TBV Ratio	-	-	-	-	-	12.68
P/FCF Ratio	18.22	22.40	18.92	20.08	58.58	16.15
P/OCF Ratio	17.54	21.21	18.18	19.52	55.12	15.89
EV/Sales Ratio	2.79	2.61	2.73	2.86	6.43	2.52
EV/EBITDA Ratio	13.70	16.70	15.30	19.90	39.65	13.68
EV/EBIT Ratio	22.43	21.66	18.31	25.72	47.76	50.09
EV/FCF Ratio	20.92	25.00	20.10	21.41	59.45	15.30
Debt / Equity Ratio	0.73	0.85	0.36	0.45	0.59	0.02
Debt / EBITDA Ratio	1.98	2.49	0.95	1.43	1.96	0.05
Debt / FCF Ratio	3.03	4.61	1.47	1.87	3.49	0.05
Asset Turnover	0.89	0.84	0.97	0.93	1.05	1.42
Inventory Turnover	794.75	864.79	557.20	368.15	318.27	455.60
Quick Ratio	0.76	0.82	0.90	0.84	0.96	1.87
Current Ratio	1.07	0.94	0.99	0.89	1.04	2.02
Return on Equity (ROE)	15.82%	13.53%	18.19%	17.06%	18.22%	2.11%
Return on Assets (ROA)	6.94%	6.28%	9.03%	6.47%	8.83%	4.45%
Return on Capital (ROIC)	9.03%	8.63%	12.83%	9.16%	12.54%	6.39%
Return on Capital Employed (ROCE)	12.50%	11.00%	20.40%	14.40%	14.00%	9.70%
Earnings Yield	3.42%	3.12%	3.66%	3.19%	1.38%	0.35%
FCF Yield	5.49%	4.46%	5.29%	4.98%	1.71%	6.19%
Dividend Yield	1.09%	1.26%	1.20%	1.33%	0.68%	2.22%
Payout Ratio	31.97%	39.67%	31.85%	34.10%	40.74%	-
Buyback Yield / Dilution	-0.20%	-0.03%	-0.35%	-3.86%	-5.24%	-19.72%
Total Shareholder Return	0.90%	1.23%	0.85%	-2.53%	-4.56%	-17.50%

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