CPH:LUXOR.B Ratios and Metrics

Market cap in millions DKK. Fiscal year is October - September.

Millions DKK. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Mar '26 Mar 9, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	2020 - 2016
Market Capitalization	625	755	610	600	880	560	Upgrade
Market Cap Growth	12.61%	23.77%	1.67%	-31.82%	57.14%	29.03%	Upgrade
Enterprise Value	1,147	1,296	994	1,103	1,366	1,054	Upgrade
Last Close Price	625.00	708.40	534.94	489.11	676.61	406.10	Upgrade
PE Ratio	13.47	16.11	9.97	19.58	8.16	9.42	Upgrade
PS Ratio	6.12	7.39	6.27	7.17	14.44	6.46	Upgrade
PB Ratio	1.64	2.04	1.36	1.37	1.93	1.42	Upgrade
P/OCF Ratio	22.41	1411.22	19.39	20.78	21.04	11.71	Upgrade
EV/Sales Ratio	11.23	12.68	10.20	13.18	22.41	12.16	Upgrade
EV/EBITDA Ratio	14.17	15.77	12.89	16.69	31.99	14.64	Upgrade
EV/EBIT Ratio	14.21	15.82	12.93	16.75	32.20	14.69	Upgrade
Debt / Equity Ratio	1.37	1.43	0.91	1.11	1.01	1.27	Upgrade
Debt / EBITDA Ratio	6.46	6.43	5.27	7.32	10.78	6.96	Upgrade
Net Debt / Equity Ratio	1.37	1.42	0.90	1.11	0.99	1.25	Upgrade
Net Debt / EBITDA Ratio	6.45	6.41	5.24	7.32	10.57	6.82	Upgrade
Asset Turnover	0.11	0.11	0.10	0.08	0.06	0.09	Upgrade
Quick Ratio	0.02	0.02	0.02	0.02	0.04	0.04	Upgrade
Current Ratio	0.02	0.02	0.02	0.02	0.04	0.04	Upgrade
Return on Equity (ROE)	11.06%	11.46%	13.84%	6.87%	25.38%	15.80%	Upgrade
Return on Assets (ROA)	5.32%	5.38%	4.88%	4.03%	2.71%	4.85%	Upgrade
Return on Invested Capital (ROIC)	7.00%	7.30%	6.74%	5.53%	3.67%	6.22%	Upgrade
Earnings Yield	7.42%	6.21%	10.03%	5.11%	12.25%	10.61%	Upgrade
Dividend Yield	8.00%	7.06%	23.37%	10.22%	7.39%	12.31%	Upgrade
Payout Ratio	269.44%	266.68%	81.71%	163.14%	46.39%	42.07%	Upgrade
Buyback Yield / Dilution	0.96%	0.04%	0.17%	-0.18%	0.06%	0.04%	Upgrade
Total Shareholder Return	8.96%	7.10%	23.54%	10.04%	7.45%	12.35%	Upgrade

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