Equipmake Holdings Ratios and Metrics

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

Millions GBP. Fiscal year is Jun - May.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 18, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Market Capitalization	14	17	57	90	-	-
Market Cap Growth	-19.10%	-69.74%	-36.30%	-	-	-
Enterprise Value	18	15	53	83	-	-
Last Close Price	0.01	0.02	0.06	0.10	-	-
PS Ratio	4.72	4.98	7.88	17.83	-	-
PB Ratio	-5.40	63.36	6.65	6.53	-	-
P/TBV Ratio	-	74.19	6.69	6.53	-	-
EV/Sales Ratio	5.93	4.41	7.34	16.42	-	-
Debt / Equity Ratio	-1.65	1.67	0.06	0.03	-4.14	0.13
Net Debt / Equity Ratio	-1.38	-12.41	-0.23	-0.48	-2.29	-0.80
Net Debt / EBITDA Ratio	-0.41	0.33	0.23	1.39	-0.57	2.53
Net Debt / FCF Ratio	-0.62	0.64	0.27	0.70	-0.52	2.84
Asset Turnover	-	0.32	0.50	0.48	0.67	-
Inventory Turnover	-	3.00	2.83	2.04	14.28	-
Quick Ratio	0.79	1.50	1.37	5.40	0.53	3.61
Current Ratio	1.32	2.07	2.45	7.39	0.79	4.13
Return on Equity (ROE)	-	-247.71%	-82.04%	-75.55%	-338.57%	-
Return on Assets (ROA)	-	-61.13%	-39.05%	-29.25%	-48.91%	-
Return on Capital Employed (ROCE)	-314.40%	-199.10%	-101.80%	-35.20%	609.70%	-34.20%
Earnings Yield	-68.18%	-63.49%	-16.03%	-5.36%	-	-
FCF Yield	-41.12%	-30.63%	-13.12%	-10.49%	-	-
Buyback Yield / Dilution	-9.79%	-11.38%	-19.58%	-289.36%	-	-

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