Zephyr Energy 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	Jul '26 Jul 24, 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 Cap	79	50	54	46	94	91
Market Cap Growth	30.34%	-7.10%	19.09%	-51.36%	3.31%	1388.56%
Enterprise Value	94.75	65.77	67.1	70.56	107.24	92.34
Last Close Price	0.04	0.02	0.03	0.03	0.06	0.07
PE Ratio	-	-	-	-	6.15	134.23
Forward PE	71.35	8.43	8.38	4.74	5.31	-
PS Ratio	8.32	4.87	2.80	2.30	2.76	20.42
PB Ratio	1.82	1.16	1.33	0.90	1.87	4.01
P/TBV Ratio	1.18	0.75	1.05	0.69	1.61	2.86
P/FCF Ratio	-	-	5.67	49.71	8.47	-
P/OCF Ratio	176.65	112.06	5.25	4.99	4.16	131.40
EV/Sales Ratio	9.93	6.36	3.47	3.56	3.16	20.79
EV/EBITDA Ratio	-	-	-	-	5.53	123.00
EV/EBIT Ratio	-	-	-	-	12.02	-
EV/FCF Ratio	-	-	7.01	76.97	9.69	-
Debt / Equity Ratio	0.14	0.14	0.11	0.10	0.18	0
Debt / EBITDA Ratio	-	-	-	-	1.08	4.00
Debt / FCF Ratio	-	-	2.19	30.35	1.90	-
Net Debt / Equity Ratio	0.35	0.35	0.32	0.49	0.27	0.07
Net Debt / EBITDA Ratio	-2.57	-2.57	-0.97	-20.29	0.70	2.22
Net Debt / FCF Ratio	-6.69	-6.69	1.34	27.26	1.23	-0.19
Asset Turnover	0.15	0.15	0.24	0.23	0.57	0.20
Quick Ratio	0.31	0.31	0.39	0.32	0.50	0.32
Current Ratio	0.31	0.31	0.39	0.33	0.55	0.70
Return on Equity (ROE)	-19.60%	-19.60%	-35.16%	-10.56%	50.77%	3.68%
Return on Assets (ROA)	-14.23%	-14.23%	-25.65%	-13.48%	16.22%	-2.60%
Return on Invested Capital (ROIC)	-16.75%	-18.13%	-32.27%	-16.87%	21.44%	-3.43%
Return on Capital Employed (ROCE)	-20.24%	-20.24%	-37.91%	-14.52%	19.85%	-3.27%
Earnings Yield	-	-	-	-	16.25%	0.74%
FCF Yield	-	-	17.65%	2.01%	11.81%	-
Buyback Yield / Dilution	-6.52%	-6.52%	-5.09%	-0.81%	-29.58%	-251.71%
Total Shareholder Return	-6.52%	-6.52%	-5.09%	-0.81%	-29.58%	-251.71%