Københavns Lufthavne 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	Dec '25 Dec 5, 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 - 2015
Market Capitalization	54,152	48,030	36,415	46,774	45,990	42,222	Upgrade
Market Cap Growth	73.37%	31.90%	-22.15%	1.71%	8.92%	-5.94%	Upgrade
Enterprise Value	63,662	57,987	46,523	57,598	57,017	51,544	Upgrade
Last Close Price	6900.00	6095.86	4621.70	5936.49	5836.89	5358.78	Upgrade
PE Ratio	46.31	47.27	137.94	244.89	-	-	Upgrade
PS Ratio	10.03	9.47	8.97	13.24	26.12	26.80	Upgrade
PB Ratio	10.39	10.88	10.59	14.02	14.38	15.88	Upgrade
P/TBV Ratio	12.58	13.43	14.06	18.88	20.06	17.97	Upgrade
P/FCF Ratio	73.88	78.22	296.06	60.67	-	-	Upgrade
P/OCF Ratio	25.26	25.08	26.76	28.31	-	230.60	Upgrade
EV/Sales Ratio	11.79	11.44	11.46	16.31	32.38	32.71	Upgrade
EV/EBITDA Ratio	24.44	23.03	28.63	43.50	398.72	221.22	Upgrade
EV/EBIT Ratio	36.27	36.04	68.52	140.14	-	-	Upgrade
EV/FCF Ratio	86.85	94.44	378.24	74.71	-	-	Upgrade
Debt / Equity Ratio	1.75	2.08	2.81	2.97	3.28	3.61	Upgrade
Debt / EBITDA Ratio	3.48	3.64	5.94	7.49	73.25	41.15	Upgrade
Debt / FCF Ratio	12.42	14.95	78.54	12.86	-	-	Upgrade
Asset Turnover	0.33	0.32	0.26	0.23	0.12	0.11	Upgrade
Quick Ratio	0.16	0.18	0.23	0.07	0.53	0.20	Upgrade
Current Ratio	0.18	0.22	0.27	0.11	0.63	0.24	Upgrade
Return on Equity (ROE)	25.35%	26.48%	8.44%	6.33%	-17.65%	-21.57%	Upgrade
Return on Assets (ROA)	6.71%	6.36%	2.76%	1.68%	-3.26%	-2.49%	Upgrade
Return on Capital (ROIC)	7.89%	7.54%	3.22%	1.91%	-3.72%	-2.96%	Upgrade
Return on Capital Employed (ROCE)	14.00%	12.30%	5.10%	4.80%	-5.40%	-4.30%	Upgrade
Earnings Yield	2.16%	2.11%	0.73%	0.41%	-1.15%	-1.51%	Upgrade
FCF Yield	1.35%	1.28%	0.34%	1.65%	-1.52%	-2.98%	Upgrade
Dividend Yield	0.37%	0.42%	-	-	-	-	Upgrade
Payout Ratio	21.09%	4.63%	28.79%	30.89%	-	-	Upgrade
Total Shareholder Return	2.44%	0.42%	-	-	-	-	Upgrade

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