Copenhagen Capital Ratios and Metrics

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Mar '26 Mar 5, 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	2019 - 2015
Market Capitalization	341	250	265	316	316	179	Upgrade
Market Cap Growth	32.38%	-5.56%	-16.28%	0.18%	76.31%	9.31%	Upgrade
Enterprise Value	1,064	769	716	833	825	670	Upgrade
Last Close Price	6.95	5.04	5.34	6.29	5.96	3.57	Upgrade
PE Ratio	5.89	82.76	-	3.08	2.11	6.30	Upgrade
PS Ratio	5.83	5.04	5.61	7.35	8.74	4.72	Upgrade
PB Ratio	0.58	0.56	0.56	0.58	0.65	0.51	Upgrade
P/OCF Ratio	10.11	15.11	17.32	10.35	19.29	18.23	Upgrade
EV/Sales Ratio	18.23	15.50	15.18	19.36	22.83	17.65	Upgrade
EV/EBITDA Ratio	26.53	22.37	21.92	29.79	36.67	30.41	Upgrade
EV/EBIT Ratio	26.58	22.42	21.98	29.98	36.90	31.80	Upgrade
Debt / Equity Ratio	1.16	1.20	1.04	0.83	1.09	1.33	Upgrade
Debt / EBITDA Ratio	15.46	15.61	15.01	16.07	23.49	19.60	Upgrade
Net Debt / Equity Ratio	1.10	1.18	1.03	0.79	1.07	1.26	Upgrade
Net Debt / EBITDA Ratio	14.60	15.36	14.77	15.30	23.03	19.96	Upgrade
Asset Turnover	0.05	0.05	0.04	0.04	0.04	0.05	Upgrade
Quick Ratio	0.80	0.27	0.16	2.24	0.13	0.54	Upgrade
Current Ratio	0.80	0.27	0.16	2.24	0.13	0.54	Upgrade
Return on Equity (ROE)	1.13%	1.59%	-15.15%	21.81%	38.30%	9.96%	Upgrade
Return on Assets (ROA)	2.01%	1.99%	1.85%	1.54%	1.39%	1.56%	Upgrade
Return on Invested Capital (ROIC)	3.47%	3.52%	3.34%	2.12%	1.98%	2.26%	Upgrade
Earnings Yield	24.71%	2.92%	-29.00%	33.79%	48.59%	18.11%	Upgrade
Dividend Yield	0.86%	1.19%	1.12%	1.59%	-	-	Upgrade
Payout Ratio	8.48%	75.42%	-	22.10%	2.61%	8.39%	Upgrade
Buyback Yield / Dilution	10.35%	2.80%	-25.13%	-1.95%	0.80%	42.08%	Upgrade
Total Shareholder Return	11.23%	4.00%	-24.01%	-0.36%	0.80%	42.08%	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.