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
Period Ending	Aug '25 Aug 4, 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
Market Capitalization	2,246,111	2,849,886	3,216,538	-	-	-
Market Cap Growth	-28.08%	-11.40%	-	-	-	-
Enterprise Value	2,470,942	2,921,538	2,981,052	-	-	-
Last Close Price	137.00	159.07	169.47	-	-	-
PE Ratio	10.86	9.61	12.00	-	-	-
PS Ratio	0.88	1.12	1.63	-	-	-
PB Ratio	1.34	1.52	1.78	-	-	-
P/TBV Ratio	1.35	1.53	1.80	-	-	-
P/FCF Ratio	5.07	11.79	51.27	-	-	-
P/OCF Ratio	3.90	5.20	6.68	-	-	-
EV/Sales Ratio	0.97	1.15	1.51	-	-	-
EV/EBITDA Ratio	3.90	5.66	6.27	-	-	-
EV/EBIT Ratio	7.98	7.82	7.52	-	-	-
EV/FCF Ratio	5.58	12.09	47.52	-	-	-
Debt / Equity Ratio	0.28	0.20	0.22	0.13	0.20	0.25
Debt / EBITDA Ratio	0.81	0.58	0.67	0.32	0.37	0.39
Debt / FCF Ratio	1.08	1.57	6.25	0.45	0.43	0.55
Asset Turnover	1.02	0.97	0.95	1.23	1.42	-
Inventory Turnover	24.94	25.97	21.41	21.16	25.40	-
Quick Ratio	1.19	1.31	1.78	1.17	1.20	1.09
Current Ratio	1.35	1.46	1.93	1.37	1.44	1.26
Return on Equity (ROE)	11.99%	15.90%	18.08%	53.59%	50.35%	-
Return on Assets (ROA)	8.44%	8.89%	11.90%	15.73%	16.54%	-
Return on Capital (ROIC)	9.97%	10.49%	14.20%	19.42%	20.36%	-
Return on Capital Employed (ROCE)	17.20%	17.90%	19.20%	27.10%	28.90%	32.80%
Earnings Yield	9.28%	10.41%	8.33%	-	-	-
FCF Yield	19.71%	8.48%	1.95%	-	-	-
Dividend Yield	8.70%	7.54%	7.08%	-	-	-
Payout Ratio	94.38%	67.40%	37.32%	19.93%	25.66%	36.82%
Buyback Yield / Dilution	-1.01%	-16.99%	-13.89%	-0.66%	-45.15%	-
Total Shareholder Return	7.68%	-9.44%	-6.81%	-0.66%	-45.15%	-

Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.