Likewise 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 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
Market Capitalization	63	55	46	46	39	89
Market Cap Growth	30.64%	20.61%	0.22%	17.86%	-56.73%	-
Enterprise Value	92	85	74	69	53	102
Last Close Price	0.25	0.22	0.18	0.18	0.15	0.44
PE Ratio	73.55	62.05	59.03	54.05	-	-
Forward PE	20.83	20.95	20.56	18.16	17.64	48.95
PS Ratio	0.38	0.34	0.31	0.33	0.31	1.48
PB Ratio	1.39	1.23	1.15	1.15	0.99	4.00
P/TBV Ratio	1.74	1.53	1.51	1.52	1.32	6.12
P/FCF Ratio	11.33	9.97	7.83	10.95	-	-
P/OCF Ratio	7.13	6.28	6.32	7.52	-	-
EV/Sales Ratio	0.56	0.52	0.49	0.50	0.43	1.68
EV/EBITDA Ratio	10.55	16.19	9.03	9.37	16.13	110.31
EV/EBIT Ratio	32.12	29.72	27.86	27.88	31.34	1207.73
EV/FCF Ratio	16.63	15.39	12.62	16.66	-	-
Debt / Equity Ratio	0.74	0.74	0.81	0.77	0.72	0.73
Debt / EBITDA Ratio	3.82	3.82	3.94	4.10	5.27	7.39
Debt / FCF Ratio	6.02	6.02	5.50	7.29	-	-
Net Debt / Equity Ratio	0.65	0.65	0.75	0.62	0.56	0.35
Net Debt / EBITDA Ratio	5.58	5.58	3.67	3.33	6.77	8.52
Net Debt / FCF Ratio	5.30	5.30	5.13	5.92	-6.64	-4.15
Asset Turnover	1.54	1.54	1.49	1.41	1.62	1.30
Inventory Turnover	5.26	5.26	5.15	5.04	6.03	4.76
Quick Ratio	0.52	0.52	0.51	0.53	0.65	0.86
Current Ratio	1.06	1.06	1.08	1.11	1.30	1.41
Return on Equity (ROE)	2.10%	2.10%	1.96%	2.15%	-2.72%	-0.86%
Return on Assets (ROA)	1.69%	1.69%	1.64%	1.57%	1.37%	0.11%
Return on Invested Capital (ROIC)	3.12%	3.22%	3.95%	3.97%	3.67%	0.35%
Return on Capital Employed (ROCE)	4.30%	4.30%	4.30%	4.00%	2.50%	0.20%
Earnings Yield	1.42%	1.61%	1.69%	1.85%	-2.16%	-0.16%
FCF Yield	8.83%	10.03%	12.77%	9.14%	-8.60%	-2.12%
Dividend Yield	1.65%	1.88%	2.06%	1.95%	2.66%	-
Payout Ratio	107.18%	107.18%	118.34%	86.69%	-	-
Buyback Yield / Dilution	-2.34%	-2.34%	-0.48%	6.42%	-42.01%	-24.08%
Total Shareholder Return	-0.68%	-0.46%	1.57%	8.36%	-39.35%	-24.08%

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