Heimar Ratios and Metrics

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

Millions ISK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Apr '26 Apr 28, 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	2020 - 2016
Market Capitalization	67,817	73,705	69,011	43,429	49,567	60,529	Upgrade
Market Cap Growth	4.71%	6.80%	58.90%	-12.38%	-18.11%	48.88%	Upgrade
Enterprise Value	204,955	207,154	188,474	158,716	160,184	156,755	Upgrade
Last Close Price	34.80	36.77	38.10	23.44	26.77	31.63	Upgrade
PE Ratio	7.89	8.82	8.38	11.38	17.01	9.81	Upgrade
PS Ratio	3.97	4.32	4.39	3.03	4.00	5.50	Upgrade
PB Ratio	0.85	0.93	1.07	0.75	0.92	1.14	Upgrade
P/OCF Ratio	12.39	13.47	11.67	7.96	10.09	14.54	Upgrade
EV/Sales Ratio	12.00	12.13	11.99	11.05	12.92	14.23	Upgrade
EV/EBITDA Ratio	17.33	17.51	17.22	15.89	18.69	20.60	Upgrade
EV/EBIT Ratio	17.43	17.62	17.31	15.94	18.73	20.64	Upgrade
Debt / Equity Ratio	1.76	1.76	1.87	2.07	2.08	1.87	Upgrade
Debt / EBITDA Ratio	11.84	11.84	11.05	11.97	13.11	13.06	Upgrade
Net Debt / Equity Ratio	1.73	1.73	1.82	2.02	2.06	1.82	Upgrade
Net Debt / EBITDA Ratio	11.59	11.59	10.71	11.66	12.95	12.66	Upgrade
Asset Turnover	0.08	0.08	0.08	0.08	0.07	0.07	Upgrade
Quick Ratio	0.68	0.68	0.65	0.77	0.25	0.37	Upgrade
Current Ratio	0.68	0.68	0.65	0.77	0.25	0.37	Upgrade
Return on Equity (ROE)	11.60%	11.60%	13.46%	6.83%	5.45%	12.35%	Upgrade
Return on Assets (ROA)	3.32%	3.32%	3.44%	3.33%	3.08%	2.98%	Upgrade
Return on Invested Capital (ROIC)	4.38%	4.75%	4.95%	4.59%	4.22%	4.12%	Upgrade
Earnings Yield	12.32%	11.33%	11.93%	8.79%	5.88%	10.20%	Upgrade
Dividend Yield	1.15%	1.09%	1.13%	-	-	2.59%	Upgrade
Payout Ratio	8.98%	8.98%	-	-	51.37%	-	Upgrade
Buyback Yield / Dilution	-4.82%	-4.82%	0.22%	0.22%	0.55%	-1.67%	Upgrade
Total Shareholder Return	-3.67%	-3.73%	1.35%	0.22%	0.55%	0.92%	Upgrade

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