Franchise Brands Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 4, 2026	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
Market Capitalization	246	307	310	257	147	94
Market Cap Growth	-15.74%	-1.14%	20.69%	74.89%	55.76%	-5.83%
Enterprise Value	317	386	397	252	142	92
Last Close Price	1.28	1.56	1.56	1.89	1.45	0.92
PE Ratio	31.85	42.09	103.81	31.62	34.71	33.77
Forward PE	14.77	16.06	17.27	24.12	24.60	24.30
PS Ratio	1.77	2.20	2.56	3.68	2.87	1.91
PB Ratio	1.12	1.40	1.45	2.50	3.10	2.15
P/TBV Ratio	-	-	-	14.26	12.20	10.38
P/FCF Ratio	8.98	11.49	16.34	28.59	26.40	19.72
P/OCF Ratio	8.55	10.89	15.38	27.31	20.20	17.99
EV/Sales Ratio	2.28	2.77	3.28	3.61	2.77	1.86
EV/EBITDA Ratio	9.86	13.23	15.35	19.13	29.81	16.98
EV/EBIT Ratio	18.46	21.56	23.24	23.49	36.46	19.59
EV/FCF Ratio	11.59	14.47	20.93	28.07	25.47	19.19
Debt / Equity Ratio	0.36	0.40	0.45	0.02	0.05	0.19
Debt / EBITDA Ratio	2.45	2.67	3.35	0.17	0.46	1.32
Debt / FCF Ratio	2.88	3.30	5.04	0.27	0.46	1.72
Net Debt / Equity Ratio	0.32	0.34	0.39	-0.08	-0.14	-0.11
Net Debt / EBITDA Ratio	2.50	2.57	3.22	-0.64	-1.37	-0.92
Net Debt / FCF Ratio	2.60	2.81	4.39	-0.94	-1.17	-1.04
Asset Turnover	0.37	0.37	0.47	0.69	0.76	0.77
Inventory Turnover	7.72	7.64	11.67	23.40	42.46	43.43
Quick Ratio	1.09	1.08	1.08	1.43	1.88	1.94
Current Ratio	1.25	1.32	1.30	1.74	1.97	2.02
Return on Equity (ROE)	3.56%	3.37%	1.89%	10.83%	5.39%	7.79%
Return on Assets (ROA)	2.86%	2.96%	4.13%	6.63%	3.58%	4.59%
Return on Invested Capital (ROIC)	4.56%	4.79%	5.26%	12.88%	6.59%	9.13%
Return on Capital Employed (ROCE)	5.40%	5.50%	5.10%	9.70%	7.20%	8.60%
Earnings Yield	3.17%	2.38%	0.96%	3.16%	2.88%	2.96%
FCF Yield	11.13%	8.71%	6.12%	3.50%	3.79%	5.07%
Dividend Yield	1.91%	1.54%	1.41%	1.06%	1.03%	1.20%
Payout Ratio	88.75%	60.80%	112.86%	28.78%	31.68%	18.48%
Buyback Yield / Dilution	0.69%	-11.05%	-41.20%	-26.23%	-6.79%	-16.39%
Total Shareholder Return	2.59%	-9.51%	-39.80%	-25.17%	-5.76%	-15.20%

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