DonkeyRepublic Holding 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 - 2018
Period Ending	Dec '25 Dec 4, 2025	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 - 2018
Market Capitalization	164	160	109	132	118	-	Upgrade
Market Cap Growth	4.01%	47.10%	-17.90%	12.63%	-	-	Upgrade
Enterprise Value	207	189	171	136	131	-	Upgrade
Last Close Price	5.85	6.00	5.25	8.56	7.60	-	Upgrade
PS Ratio	0.96	1.04	0.90	1.80	3.14	-	Upgrade
PB Ratio	2.32	1.92	1.90	2.64	1.25	-	Upgrade
P/TBV Ratio	3.50	2.51	2.63	3.82	1.41	-	Upgrade
P/FCF Ratio	-	30.62	-	-	-	-	Upgrade
P/OCF Ratio	13.84	7.06	35.79	-	-	-	Upgrade
EV/Sales Ratio	1.22	1.23	1.41	1.85	3.51	-	Upgrade
EV/EBITDA Ratio	10.18	10.41	97.47	-	-	-	Upgrade
EV/EBIT Ratio	64.71	48.03	-	-	-	-	Upgrade
EV/FCF Ratio	-37.01	36.22	-	-	-	-	Upgrade
Debt / Equity Ratio	0.99	0.71	1.49	1.72	0.48	2.12	Upgrade
Debt / EBITDA Ratio	3.42	3.26	48.72	-	-	-	Upgrade
Debt / FCF Ratio	-	11.35	-	-	-	-	Upgrade
Asset Turnover	1.00	0.90	0.70	0.44	0.36	0.40	Upgrade
Inventory Turnover	11.46	9.46	14.33	-	-	5.29	Upgrade
Quick Ratio	0.76	0.85	0.91	1.18	3.42	0.60	Upgrade
Current Ratio	0.90	0.99	1.01	1.26	3.45	0.79	Upgrade
Return on Equity (ROE)	-13.67%	-13.88%	-43.01%	-59.79%	-47.53%	-170.99%	Upgrade
Return on Assets (ROA)	1.18%	1.44%	-3.73%	-14.68%	-13.69%	-27.56%	Upgrade
Return on Capital (ROIC)	1.46%	1.73%	-4.63%	-17.82%	-17.39%	-44.86%	Upgrade
Return on Capital Employed (ROCE)	2.80%	3.40%	-9.10%	-31.10%	-17.50%	-88.30%	Upgrade
Earnings Yield	-5.70%	-6.10%	-21.24%	-32.62%	-20.67%	-	Upgrade
FCF Yield	-3.42%	3.27%	-9.34%	-54.23%	-44.54%	-	Upgrade
Buyback Yield / Dilution	-23.93%	-28.57%	-18.51%	-31.99%	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.