STO:MAGLE Ratios and Metrics

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 19, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	170	640	272	289	323	460
Market Cap Growth	-76.00%	135.30%	-5.97%	-10.37%	-29.72%	-
Enterprise Value	497	841	324	336	357	481
Last Close Price	8.25	34.80	25.10	26.70	29.78	45.77
PE Ratio	-	53.65	22.37	31.65	75.48	252.61
Forward PE	10.31	16.57	13.26	-	-	-
PS Ratio	0.57	2.66	1.59	1.96	2.44	3.23
PB Ratio	0.32	1.14	1.72	1.97	2.33	3.96
P/TBV Ratio	0.84	1.92	2.69	3.30	4.10	4.48
P/FCF Ratio	-	-	49.24	183.54	16.42	-
P/OCF Ratio	-	-	17.75	23.22	12.40	-
EV/Sales Ratio	1.65	3.50	1.89	2.27	2.70	3.38
EV/EBITDA Ratio	11.55	20.02	11.47	13.28	23.61	31.37
EV/EBIT Ratio	-	52.09	17.60	22.71	71.12	98.37
EV/FCF Ratio	-5.97	-	58.61	213.14	18.17	-
Debt / Equity Ratio	0.64	0.62	0.38	0.36	0.26	0.39
Debt / EBITDA Ratio	7.86	6.96	1.91	1.92	2.18	2.71
Debt / FCF Ratio	-	-	10.91	33.83	1.85	-
Net Debt / Equity Ratio	0.61	0.62	0.34	0.30	0.23	0.33
Net Debt / EBITDA Ratio	9.38	8.26	1.89	1.72	2.15	2.53
Net Debt / FCF Ratio	-3.92	-20.71	9.63	27.56	1.65	-2.37
Asset Turnover	0.32	0.35	0.65	0.60	0.60	0.69
Inventory Turnover	0.00	0.23	0.53	0.53	1.12	1.33
Quick Ratio	0.82	0.24	0.63	0.67	0.77	0.98
Current Ratio	1.96	0.62	1.16	1.28	1.17	1.37
Return on Equity (ROE)	-5.22%	3.32%	7.98%	6.40%	3.36%	1.58%
Return on Assets (ROA)	-0.64%	1.48%	4.38%	3.73%	1.42%	1.49%
Return on Invested Capital (ROIC)	-1.12%	2.83%	7.39%	6.79%	2.40%	2.57%
Return on Capital Employed (ROCE)	-1.10%	2.40%	9.00%	7.40%	2.60%	3.20%
Earnings Yield	-15.61%	1.86%	4.47%	3.16%	1.32%	0.40%
FCF Yield	-48.87%	-2.62%	2.03%	0.55%	6.09%	-3.55%
Buyback Yield / Dilution	-86.63%	-18.23%	-	-	-42.50%	-

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