NCAB Group 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	May '26 May 5, 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	13,350	8,937	12,059	13,696	12,144	16,373
Market Cap Growth	78.95%	-25.89%	-11.95%	12.78%	-25.83%	234.24%
Enterprise Value	14,113	9,624	12,671	14,327	12,782	16,591
Last Close Price	71.40	47.80	64.50	72.18	63.11	84.07
PE Ratio	58.52	43.38	47.35	33.92	29.12	57.47
Forward PE	34.50	28.27	34.49	31.99	25.11	47.04
PS Ratio	3.46	2.39	3.34	3.35	2.72	5.09
PB Ratio	8.44	6.21	8.33	10.26	10.15	21.16
P/FCF Ratio	45.34	31.53	34.51	19.69	21.77	364.06
P/OCF Ratio	44.60	31.16	34.05	19.55	21.38	339.12
PEG Ratio	1.70	16.73	2.05	1.50	0.83	-
EV/Sales Ratio	3.66	2.57	3.51	3.51	2.87	5.15
EV/EBITDA Ratio	30.09	23.70	27.80	22.52	20.37	40.84
EV/EBIT Ratio	39.11	28.93	32.95	25.08	22.08	43.24
EV/FCF Ratio	47.93	33.95	36.26	20.60	22.92	368.91
Debt / Equity Ratio	0.73	0.80	0.74	0.80	0.77	1.13
Debt / EBITDA Ratio	2.47	2.62	2.19	1.60	1.41	2.07
Debt / FCF Ratio	3.94	4.08	3.09	1.54	1.66	19.37
Net Debt / Equity Ratio	0.48	0.57	0.53	0.44	0.47	0.95
Net Debt / EBITDA Ratio	1.76	2.03	1.68	0.93	0.90	1.81
Net Debt / FCF Ratio	2.59	2.91	2.20	0.85	1.01	16.33
Asset Turnover	1.10	1.08	1.09	1.31	1.56	1.55
Inventory Turnover	9.46	7.80	7.49	6.41	5.94	6.39
Quick Ratio	1.48	1.36	1.35	1.41	1.32	0.85
Current Ratio	1.83	1.78	1.75	1.80	1.90	1.31
Return on Equity (ROE)	15.55%	14.28%	18.31%	31.91%	42.36%	38.71%
Return on Assets (ROA)	6.44%	6.01%	7.27%	11.40%	12.69%	11.57%
Return on Invested Capital (ROIC)	11.80%	11.18%	13.91%	23.44%	26.85%	28.32%
Return on Capital Employed (ROCE)	12.90%	12.60%	14.90%	24.00%	26.90%	25.60%
Earnings Yield	1.71%	2.31%	2.11%	2.95%	3.43%	1.74%
FCF Yield	2.21%	3.17%	2.90%	5.08%	4.59%	0.27%
Dividend Yield	1.54%	2.30%	-	1.52%	1.74%	0.71%
Payout Ratio	-	-	80.76%	50.94%	26.90%	32.81%
Buyback Yield / Dilution	0.02%	0.11%	0.07%	-0.15%	-0.08%	-2.90%
Total Shareholder Return	1.55%	2.41%	0.07%	1.38%	1.67%	-2.19%

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