Exsitec Holding 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	Apr '26 Apr 14, 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	1,491	2,055	1,894	1,933	1,759	2,916
Market Cap Growth	-0.89%	8.51%	-2.05%	9.89%	-39.68%	274.69%
Enterprise Value	1,794	2,372	2,113	2,054	1,876	2,960
Last Close Price	111.00	153.00	138.94	146.33	131.71	220.22
PE Ratio	17.37	23.93	32.03	27.30	31.35	72.50
Forward PE	16.15	21.63	22.06	22.16	18.00	36.89
PS Ratio	1.67	2.30	2.33	2.57	2.68	6.34
PB Ratio	2.92	4.03	4.14	4.66	4.84	9.92
P/FCF Ratio	10.12	13.94	22.40	18.92	20.08	58.58
P/OCF Ratio	9.76	13.45	21.21	18.18	19.52	55.12
EV/Sales Ratio	2.00	2.65	2.61	2.73	2.86	6.43
EV/EBITDA Ratio	9.33	14.86	16.70	15.30	19.90	39.65
EV/EBIT Ratio	14.78	19.55	21.66	18.31	25.72	47.76
EV/FCF Ratio	12.17	16.10	25.00	20.10	21.41	59.45
Debt / Equity Ratio	0.70	0.70	0.85	0.36	0.45	0.59
Debt / EBITDA Ratio	1.85	1.85	2.49	0.95	1.43	1.96
Debt / FCF Ratio	2.41	2.41	4.61	1.47	1.87	3.49
Net Debt / Equity Ratio	0.59	0.59	0.79	0.24	0.32	0.31
Net Debt / EBITDA Ratio	1.89	1.89	2.87	0.74	1.25	1.22
Net Debt / FCF Ratio	2.05	2.05	4.30	0.97	1.34	1.83
Asset Turnover	0.79	0.79	0.84	0.97	0.93	1.05
Inventory Turnover	1329.43	1329.43	864.79	557.20	368.15	318.27
Quick Ratio	0.98	0.98	0.82	0.90	0.84	0.96
Current Ratio	1.24	1.24	0.94	0.99	0.89	1.04
Return on Equity (ROE)	17.73%	17.73%	13.53%	18.19%	17.06%	18.22%
Return on Assets (ROA)	6.71%	6.71%	6.28%	9.03%	6.47%	8.83%
Return on Invested Capital (ROIC)	11.70%	11.60%	11.32%	17.11%	12.79%	19.78%
Return on Capital Employed (ROCE)	13.60%	13.60%	11.00%	20.40%	14.40%	14.00%
Earnings Yield	5.76%	4.18%	3.12%	3.66%	3.19%	1.38%
FCF Yield	9.89%	7.17%	4.46%	5.29%	4.98%	1.71%
Dividend Yield	1.71%	1.24%	1.26%	1.20%	1.33%	0.68%
Payout Ratio	27.37%	27.37%	39.67%	31.85%	34.10%	40.74%
Buyback Yield / Dilution	-0.18%	-0.18%	-0.03%	-0.35%	-3.86%	-5.24%
Total Shareholder Return	1.56%	1.06%	1.23%	0.85%	-2.53%	-4.56%

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