Fable Media Group AB Ratios and Metrics

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 5, 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
Market Capitalization	166	160	204	204	243	-
Market Cap Growth	-2.20%	-21.67%	-	-16.08%	-	-
Enterprise Value	219	203	260	282	344	-
Last Close Price	4.89	4.70	5.71	5.71	6.81	-
PE Ratio	5.20	5.01	6.09	6.55	10.99	-
Forward PE	4.89	3.12	3.87	-	-	-
PS Ratio	2.54	2.44	2.16	2.44	3.95	-
PB Ratio	1.49	1.44	2.28	3.63	9.68	-
P/FCF Ratio	-	7.63	3.92	5.13	8.98	-
P/OCF Ratio	7.93	7.63	3.92	5.13	8.98	-
EV/Sales Ratio	3.35	3.11	2.75	3.37	5.59	-
EV/EBITDA Ratio	5.05	4.68	3.85	5.68	10.88	-
EV/EBIT Ratio	5.08	4.71	4.13	6.26	13.17	-
EV/FCF Ratio	-	9.72	5.00	7.08	12.72	-
Debt / Equity Ratio	0.53	0.53	0.68	1.23	4.39	-
Debt / EBITDA Ratio	1.35	1.35	0.90	1.39	3.49	-
Debt / FCF Ratio	2.79	2.79	1.16	1.73	4.08	-
Net Debt / Equity Ratio	0.48	0.48	0.63	1.14	3.69	0.00
Net Debt / EBITDA Ratio	1.23	1.23	0.83	1.29	2.93	0.00
Net Debt / FCF Ratio	2.55	2.55	1.08	1.61	3.43	0.00
Asset Turnover	0.37	0.37	0.52	0.44	0.56	-
Quick Ratio	1.71	1.71	0.17	0.28	0.79	0.68
Current Ratio	1.84	1.84	0.19	0.37	0.87	0.70
Return on Equity (ROE)	31.78%	31.78%	45.98%	76.64%	124.48%	-
Return on Assets (ROA)	15.14%	15.14%	21.86%	14.80%	14.90%	-
Return on Invested Capital (ROIC)	20.72%	21.25%	32.83%	28.35%	17.63%	106.76%
Return on Capital Employed (ROCE)	25.50%	25.50%	70.40%	32.90%	15.80%	146.00%
Earnings Yield	19.20%	19.98%	16.42%	15.28%	9.10%	-
FCF Yield	-	13.11%	25.48%	19.50%	11.13%	-
Dividend Yield	12.27%	7.45%	-	-	-	-
Payout Ratio	47.87%	26.63%	-	-	30.36%	134.83%
Buyback Yield / Dilution	0.12%	0.12%	-	-29.95%	-796.90%	-
Total Shareholder Return	12.39%	7.57%	-	-29.95%	-796.90%	-

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