LON:0DRV Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 9, 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	89	48	165	305	397	263
Market Cap Growth	75.11%	-71.04%	-45.81%	-23.10%	51.10%	1232.13%
Enterprise Value	70	32	147	286	383	258
Last Close Price	1.83	0.96	3.26	6.02	7.88	5.49
PE Ratio	166.45	80.44	109.99	110.27	102.09	36.98
PS Ratio	10.90	6.30	17.86	26.32	36.13	31.43
PB Ratio	3.63	2.10	6.91	12.73	19.34	15.66
P/TBV Ratio	4.05	2.18	7.13	12.88	19.34	15.82
P/FCF Ratio	55.05	938.42	93.89	67.63	72.92	68.58
P/OCF Ratio	54.55	410.66	87.46	62.08	63.16	65.77
EV/Sales Ratio	8.25	4.14	15.91	24.70	34.84	30.88
EV/EBITDA Ratio	173.64	342.07	88.76	82.31	74.29	69.57
EV/EBIT Ratio	-	-	120.88	93.21	78.13	70.60
EV/FCF Ratio	43.08	617.23	83.64	63.46	70.31	67.40
Debt / Equity Ratio	0.02	0.03	0.04	0.05	0.07	0.06
Debt / EBITDA Ratio	1.19	1.96	0.59	0.34	0.29	0.26
Debt / FCF Ratio	0.28	11.16	0.55	0.26	0.27	0.27
Net Debt / Equity Ratio	-0.76	-0.73	-0.77	-0.81	-0.75	-0.65
Net Debt / EBITDA Ratio	-192.71	-180.03	-11.06	-5.57	-2.97	-2.95
Net Debt / FCF Ratio	-11.58	-324.84	-10.43	-4.29	-2.82	-2.86
Asset Turnover	0.32	0.32	0.36	0.46	0.52	0.65
Inventory Turnover	0.30	0.42	0.59	0.74	0.72	0.25
Quick Ratio	15.27	16.01	12.24	10.74	9.11	10.66
Current Ratio	16.35	17.12	12.96	11.24	9.41	10.93
Return on Equity (ROE)	2.22%	2.67%	6.54%	12.41%	21.03%	62.23%
Return on Assets (ROA)	-0.47%	-0.26%	2.99%	7.56%	14.43%	17.86%
Return on Invested Capital (ROIC)	-2.67%	-1.44%	19.50%	48.76%	70.61%	86.17%
Return on Capital Employed (ROCE)	-0.80%	-0.40%	5.00%	12.40%	22.50%	20.80%
Earnings Yield	0.60%	1.24%	0.91%	0.91%	0.98%	2.70%
FCF Yield	1.82%	0.11%	1.06%	1.48%	1.37%	1.46%
Buyback Yield / Dilution	9.04%	-0.32%	0.17%	-1.75%	-1.90%	-1.62%

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