Exscientia Ratios and Metrics

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2020
Period Ending	Jul '25 Jul 31, 2025	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	2020
Market Capitalization	381,773	239,720	174,711	-	-	-	Upgrade
Market Cap Growth	48.64%	37.21%	-	-	-	-	Upgrade
Enterprise Value	418,144	208,092	190,959	-	-	-	Upgrade
Last Close Price	189.00	114.38	79.43	-	-	-	Upgrade
PE Ratio	13.38	9.26	10.25	-	-	-	Upgrade
PS Ratio	0.75	0.50	0.55	-	-	-	Upgrade
PB Ratio	2.70	1.79	1.46	-	-	-	Upgrade
P/TBV Ratio	3.41	2.42	2.49	-	-	-	Upgrade
P/FCF Ratio	-	7.14	-	-	-	-	Upgrade
P/OCF Ratio	10.92	2.92	15.96	-	-	-	Upgrade
EV/Sales Ratio	0.83	0.44	0.60	-	-	-	Upgrade
EV/EBITDA Ratio	8.62	4.58	9.89	-	-	-	Upgrade
EV/EBIT Ratio	11.83	6.27	19.79	-	-	-	Upgrade
EV/FCF Ratio	-27.03	6.20	-	-	-	-	Upgrade
Debt / Equity Ratio	0.40	0.12	0.21	0.13	0.62	1.81	Upgrade
Debt / EBITDA Ratio	0.92	0.30	0.94	0.57	0.68	1.66	Upgrade
Debt / FCF Ratio	-	0.49	-	0.99	0.42	2.90	Upgrade
Asset Turnover	1.59	1.89	1.84	2.10	1.74	1.05	Upgrade
Quick Ratio	1.00	1.11	0.97	1.19	1.25	0.72	Upgrade
Current Ratio	1.27	1.35	1.47	1.62	1.33	0.77	Upgrade
Return on Equity (ROE)	21.83%	20.37%	19.59%	25.98%	28.76%	24.01%	Upgrade
Return on Assets (ROA)	6.94%	8.18%	3.47%	6.34%	9.47%	9.59%	Upgrade
Return on Capital (ROIC)	12.87%	14.05%	5.83%	11.51%	13.65%	12.54%	Upgrade
Return on Capital Employed (ROCE)	21.10%	19.90%	6.50%	11.30%	26.00%	32.50%	Upgrade
Earnings Yield	7.49%	10.79%	9.75%	-	-	-	Upgrade
FCF Yield	-4.05%	14.00%	-6.55%	-	-	-	Upgrade
Dividend Yield	2.70%	4.37%	-	-	-	-	Upgrade
Payout Ratio	34.97%	39.24%	41.72%	-	-	-	Upgrade
Buyback Yield / Dilution	-	0.37%	-195.31%	-32.29%	-	-	Upgrade
Total Shareholder Return	2.70%	4.74%	-195.31%	-32.29%	-	-	Upgrade

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