Kindred Group 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
Period Ending	Nov '24 Nov 11, 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
Market Capitalization	27,863	20,056	23,680	23,978	18,300	13,015
Market Cap Growth	-	-15.31%	-1.24%	31.03%	40.60%	-29.61%
Enterprise Value	26,628	19,450	22,741	21,100	18,130	14,560
Last Close Price	129.10	93.28	101.83	96.96	70.29	50.05
PE Ratio	50.30	34.68	15.01	6.09	8.71	16.31
PS Ratio	1.63	1.29	1.76	1.55	1.44	1.15
PB Ratio	3.53	3.08	3.17	3.47	3.96	4.50
P/FCF Ratio	-	10.14	14.59	7.21	5.25	10.05
P/OCF Ratio	-	9.55	13.59	6.94	5.16	8.74
EV/Sales Ratio	1.56	1.25	1.69	1.37	1.43	1.29
EV/EBITDA Ratio	9.60	9.68	19.98	5.77	6.41	12.59
EV/EBIT Ratio	11.24	10.75	24.94	6.08	7.10	16.14
EV/FCF Ratio	12.18	9.83	14.01	6.34	5.20	11.24
Debt / Equity Ratio	0.22	0.36	0.31	0.30	0.44	1.24
Debt / EBITDA Ratio	0.62	1.07	1.82	0.54	0.69	2.80
Debt / FCF Ratio	0.78	1.19	1.45	0.61	0.58	2.77
Asset Turnover	1.08	1.01	0.87	1.14	1.26	1.18
Quick Ratio	0.89	0.73	0.84	0.90	1.02	0.72
Current Ratio	0.89	0.79	0.92	0.97	1.08	0.82
Return on Equity (ROE)	7.24%	8.56%	20.70%	60.43%	51.14%	21.52%
Return on Assets (ROA)	9.39%	7.37%	3.71%	16.03%	15.91%	5.87%
Return on Invested Capital (ROIC)	14.66%	11.99%	5.99%	26.74%	25.47%	9.02%
Earnings Yield	-	2.97%	6.36%	15.08%	10.12%	5.38%
FCF Yield	-	9.86%	6.85%	13.87%	19.05%	9.95%
Dividend Yield	-	-	4.26%	4.26%	5.26%	-
Payout Ratio	55.42%	159.14%	61.05%	25.23%	-	198.76%
Buyback Yield / Dilution	0.70%	1.82%	2.49%	0.57%	-0.31%	-0.02%
Total Shareholder Return	0.70%	1.82%	6.75%	4.83%	4.96%	-0.02%

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