Medicover 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	29,773	33,291	28,827	22,463	20,830	55,247
Market Cap Growth	-3.27%	15.49%	28.33%	7.84%	-62.30%	127.10%
Enterprise Value	44,563	48,269	41,219	33,348	30,044	59,960
Last Close Price	197.20	220.50	190.65	147.74	136.39	358.42
PE Ratio	35.52	39.69	150.65	114.82	158.46	52.78
Forward PE	28.11	32.83	53.09	88.18	54.62	60.38
PS Ratio	1.16	1.29	1.20	1.16	1.24	3.90
PB Ratio	5.05	5.65	5.14	3.83	3.68	9.56
P/TBV Ratio	-	-	-	-	-	66.91
P/FCF Ratio	14.82	16.57	18.02	21.38	63.17	46.92
P/OCF Ratio	8.00	8.95	9.61	9.86	10.99	24.79
PEG Ratio	0.39	2.48	2.48	2.48	2.48	2.48
EV/Sales Ratio	1.73	1.88	1.72	1.72	1.79	4.23
EV/EBITDA Ratio	11.64	17.30	19.18	19.19	17.66	26.43
EV/EBIT Ratio	26.26	28.46	40.15	48.47	39.26	35.86
EV/FCF Ratio	22.19	24.03	25.77	31.75	91.11	50.92
Debt / Equity Ratio	2.64	2.64	2.53	1.90	1.85	1.36
Debt / EBITDA Ratio	4.07	4.07	4.54	4.32	4.30	2.86
Debt / FCF Ratio	7.76	7.76	8.88	10.62	31.76	6.67
Net Debt / Equity Ratio	2.49	2.49	2.36	1.78	1.75	0.87
Net Debt / EBITDA Ratio	5.25	5.25	6.16	6.03	5.83	2.20
Net Debt / FCF Ratio	7.30	7.30	8.28	9.97	30.10	4.25
Asset Turnover	1.04	1.04	1.03	0.93	0.86	0.99
Inventory Turnover	26.81	26.81	25.58	23.59	17.97	15.72
Quick Ratio	0.58	0.58	0.64	0.62	0.74	1.45
Current Ratio	0.70	0.70	0.79	0.76	0.94	1.70
Return on Equity (ROE)	14.06%	14.06%	2.87%	3.55%	2.56%	20.39%
Return on Assets (ROA)	4.30%	4.30%	2.74%	2.05%	2.44%	7.27%
Return on Invested Capital (ROIC)	6.16%	6.53%	4.18%	3.36%	3.94%	13.30%
Return on Capital Employed (ROCE)	9.10%	9.10%	5.70%	4.30%	4.70%	12.00%
Earnings Yield	2.82%	2.52%	0.66%	0.87%	0.63%	1.90%
FCF Yield	6.75%	6.03%	5.55%	4.68%	1.58%	2.13%
Dividend Yield	1.10%	0.98%	0.90%	0.90%	0.98%	0.34%
Payout Ratio	29.03%	29.03%	107.78%	101.70%	150.85%	10.22%
Buyback Yield / Dilution	-0.52%	-0.52%	-0.36%	-0.47%	-0.41%	-4.66%
Total Shareholder Return	0.60%	0.46%	0.54%	0.43%	0.57%	-4.31%

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