FW Thorpe Ratios and Metrics

Market cap in millions GBP. Fiscal year is July - June.

Millions GBP. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 5, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Capitalization	281	373	395	438	445	513
Market Cap Growth	-17.63%	-5.73%	-9.85%	-1.48%	-13.30%	46.60%
Enterprise Value	229	327	371	431	416	449
Last Close Price	2.50	3.10	3.16	3.44	3.44	3.89
PE Ratio	11.39	14.66	16.26	19.99	22.17	32.46
Forward PE	-	23.82	23.82	23.82	23.82	23.82
PS Ratio	1.62	2.13	2.25	2.48	3.10	4.36
PB Ratio	1.51	1.96	2.24	2.73	3.06	3.75
P/TBV Ratio	2.33	2.85	3.40	4.59	4.46	4.25
P/FCF Ratio	10.58	13.48	10.90	18.17	31.27	27.10
P/OCF Ratio	8.63	11.21	9.56	13.76	22.54	23.47
EV/Sales Ratio	1.32	1.87	2.11	2.44	2.90	3.81
EV/EBITDA Ratio	6.03	8.53	9.79	12.87	14.31	19.70
EV/EBIT Ratio	7.45	10.21	12.10	15.47	16.83	23.35
EV/FCF Ratio	8.64	11.84	10.22	17.84	29.24	23.71
Debt / Equity Ratio	0.04	0.04	0.08	0.10	0.11	0.01
Debt / EBITDA Ratio	0.20	0.20	0.38	0.49	0.54	0.03
Debt / FCF Ratio	0.30	0.29	0.40	0.69	1.12	0.04
Net Debt / Equity Ratio	-0.28	-0.29	-0.23	-0.12	-0.18	-0.56
Net Debt / EBITDA Ratio	-1.34	-1.44	-1.10	-0.58	-0.91	-3.37
Net Debt / FCF Ratio	-1.94	-2.00	-1.15	-0.80	-1.86	-4.06
Asset Turnover	0.74	0.72	0.75	0.81	0.74	0.67
Inventory Turnover	3.06	3.10	2.90	2.99	3.03	2.74
Quick Ratio	2.46	2.34	2.35	1.69	1.99	2.60
Current Ratio	3.31	3.12	3.16	2.58	2.90	3.15
Return on Equity (ROE)	14.08%	13.87%	14.42%	14.35%	14.22%	11.92%
Return on Assets (ROA)	8.51%	8.23%	8.20%	8.00%	7.95%	6.84%
Return on Invested Capital (ROIC)	19.05%	19.11%	18.05%	17.45%	23.01%	23.71%
Return on Capital Employed (ROCE)	15.90%	15.50%	15.30%	14.90%	14.60%	13.60%
Earnings Yield	9.08%	6.82%	6.15%	5.00%	4.51%	3.08%
FCF Yield	9.45%	7.42%	9.17%	5.50%	3.20%	3.69%
Dividend Yield	2.85%	2.30%	2.15%	1.88%	1.79%	1.49%
Payout Ratio	32.18%	43.12%	31.54%	33.29%	60.17%	41.94%
Buyback Yield / Dilution	0.93%	0.13%	0.00%	-0.07%	-0.23%	-0.11%
Total Shareholder Return	3.78%	2.43%	2.15%	1.80%	1.55%	1.38%

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