Braime Group Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 27, 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	16	15	18	23	29	33
Market Cap Growth	12.07%	-12.33%	-23.96%	-20.13%	-12.26%	43.01%
Enterprise Value	20	20	23	28	34	37
Last Close Price	8.50	8.91	10.19	13.90	20.21	21.19
PE Ratio	4.51	5.66	7.68	10.13	10.42	49.44
PS Ratio	0.31	0.30	0.36	0.48	0.64	0.90
PB Ratio	0.63	0.62	0.76	1.11	1.50	2.09
P/TBV Ratio	0.63	0.62	0.77	1.12	1.53	2.07
P/FCF Ratio	96.30	94.82	14.47	12.69	21.06	-
P/OCF Ratio	4.82	4.74	6.64	7.12	8.43	17.53
EV/Sales Ratio	0.38	0.39	0.46	0.59	0.76	1.02
EV/EBITDA Ratio	3.61	3.38	4.45	5.50	6.19	9.19
EV/EBIT Ratio	4.93	4.49	5.80	7.56	8.02	12.52
EV/FCF Ratio	120.88	123.41	18.66	15.51	24.91	-
Debt / Equity Ratio	0.11	0.11	0.25	0.30	0.32	0.34
Debt / EBITDA Ratio	0.47	0.47	1.06	1.14	1.07	1.26
Debt / FCF Ratio	17.04	17.04	4.71	3.40	4.50	-
Net Debt / Equity Ratio	-0.01	-0.01	0.14	0.19	0.25	0.25
Net Debt / EBITDA Ratio	-0.05	-0.05	0.65	0.75	0.85	0.98
Net Debt / FCF Ratio	-1.87	-1.87	2.75	2.13	3.44	-19.88
Asset Turnover	1.34	1.34	1.40	1.41	1.46	1.41
Inventory Turnover	1.78	1.78	1.89	1.98	2.01	1.98
Quick Ratio	0.90	0.90	0.96	0.89	0.78	0.89
Current Ratio	2.13	2.13	2.40	2.09	1.85	2.14
Return on Equity (ROE)	11.31%	11.31%	10.64%	11.67%	15.59%	4.89%
Return on Assets (ROA)	7.32%	7.32%	6.94%	6.80%	8.65%	7.14%
Return on Invested Capital (ROIC)	12.01%	11.59%	11.15%	10.75%	13.92%	11.03%
Return on Capital Employed (ROCE)	16.20%	16.20%	15.20%	16.10%	19.70%	15.70%
Earnings Yield	17.40%	17.67%	13.01%	9.87%	9.59%	2.02%
FCF Yield	1.04%	1.05%	6.91%	7.88%	4.75%	-0.60%
Dividend Yield	1.94%	-	1.50%	1.06%	0.68%	0.59%
Payout Ratio	8.47%	8.48%	9.30%	9.01%	6.76%	26.02%
Buyback Yield / Dilution	-0.01%	0.01%	-	-	-	-
Total Shareholder Return	1.93%	0.01%	1.50%	1.06%	0.68%	0.59%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.