Valmore Holding Ratios and Metrics

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

Millions KWD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 2, 2026	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	251	277	272	423	451	314
Market Cap Growth	-7.44%	2.09%	-35.70%	-6.22%	43.49%	-23.45%
Enterprise Value	326	339	343	477	519	436
Last Close Price	0.21	0.23	0.21	0.29	0.31	0.23
PE Ratio	6.26	6.73	5.83	6.63	10.56	10.73
PS Ratio	1.15	1.50	1.18	1.31	1.94	1.85
PB Ratio	1.57	1.83	1.38	1.63	1.75	1.31
P/TBV Ratio	2.28	2.85	2.08	2.68	3.09	2.12
P/FCF Ratio	11.56	-	4.52	9.02	22.42	8.21
P/OCF Ratio	7.16	14.47	2.70	5.40	8.68	5.95
EV/Sales Ratio	1.49	1.83	1.49	1.48	2.23	2.57
EV/EBITDA Ratio	4.12	4.99	3.53	3.35	7.00	7.50
EV/EBIT Ratio	5.15	6.43	4.61	3.82	8.64	9.85
EV/FCF Ratio	15.02	-	5.71	10.19	25.81	11.38
Debt / Equity Ratio	1.19	1.20	1.00	0.77	0.84	0.62
Debt / EBITDA Ratio	2.43	2.66	2.02	1.39	2.91	2.54
Debt / FCF Ratio	8.75	-	3.28	4.24	10.76	3.88
Net Debt / Equity Ratio	0.23	0.12	-0.07	-0.09	0.06	0.03
Net Debt / EBITDA Ratio	0.47	0.26	-0.14	-0.16	0.21	0.13
Net Debt / FCF Ratio	1.70	-5.90	-0.23	-0.48	0.78	0.19
Asset Turnover	0.47	0.38	0.40	0.51	0.41	0.37
Inventory Turnover	3.58	3.06	3.47	4.64	4.17	3.49
Quick Ratio	1.13	1.19	1.19	1.29	1.01	1.08
Current Ratio	1.69	1.50	1.48	1.56	1.28	1.42
Return on Equity (ROE)	39.58%	32.71%	29.37%	42.75%	23.10%	19.70%
Return on Assets (ROA)	8.48%	6.70%	8.16%	12.42%	6.59%	6.06%
Return on Invested Capital (ROIC)	25.56%	23.14%	26.88%	38.84%	17.72%	19.08%
Return on Capital Employed (ROCE)	21.20%	19.40%	23.10%	31.80%	14.90%	13.20%
Earnings Yield	15.97%	18.12%	20.27%	17.51%	9.47%	11.27%
FCF Yield	8.65%	-1.09%	22.11%	11.09%	4.46%	12.19%
Dividend Yield	4.75%	4.47%	8.20%	11.16%	6.55%	-
Payout Ratio	59.89%	76.47%	97.65%	57.30%	16.72%	72.54%
Buyback Yield / Dilution	-0.11%	0.25%	0.05%	0.01%	-0.79%	0.08%
Total Shareholder Return	4.65%	4.72%	8.24%	11.16%	5.76%	0.08%

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