LON:0EPW Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 16, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	26,131	22,120	8,067	6,546	3,513	4,062
Market Cap Growth	136.15%	174.20%	23.23%	86.33%	-13.51%	-16.42%
Enterprise Value	27,201	24,599	10,659	7,310	4,403	4,846
Last Close Price	346.09	292.07	104.04	80.70	40.98	50.89
PE Ratio	33.20	28.10	12.58	14.43	8.22	23.26
PS Ratio	0.78	0.66	0.29	0.27	0.15	0.23
PB Ratio	21.56	18.25	8.16	5.96	3.22	4.45
P/TBV Ratio	-	-	-	56.53	240.00	-
P/FCF Ratio	18.57	15.72	5.89	6.71	4.59	15.70
P/OCF Ratio	14.70	12.44	4.58	5.65	3.77	12.49
EV/Sales Ratio	0.82	0.74	0.39	0.30	0.19	0.27
EV/EBITDA Ratio	17.08	18.59	13.53	11.45	11.62	10.03
EV/EBIT Ratio	26.84	26.29	22.89	15.30	21.72	14.67
EV/FCF Ratio	19.33	17.48	7.79	7.49	5.75	18.74
Debt / Equity Ratio	5.92	5.92	6.88	4.36	4.64	4.47
Debt / EBITDA Ratio	4.72	4.72	7.10	6.34	10.12	6.85
Debt / FCF Ratio	5.10	5.10	4.97	4.91	6.60	15.76
Net Debt / Equity Ratio	0.80	0.80	1.38	-0.22	0.22	-0.02
Net Debt / EBITDA Ratio	0.74	0.74	1.73	-0.38	0.64	-0.04
Net Debt / FCF Ratio	0.69	0.69	0.99	-0.25	0.32	-0.07
Asset Turnover	1.56	1.56	1.53	1.49	1.52	1.29
Inventory Turnover	60.66	60.66	52.17	56.49	55.65	51.14
Quick Ratio	1.07	1.07	0.93	1.02	1.01	1.03
Current Ratio	1.13	1.13	1.12	1.11	1.11	1.12
Return on Equity (ROE)	78.87%	78.87%	70.46%	43.60%	44.49%	28.65%
Return on Assets (ROA)	2.73%	2.73%	1.61%	1.85%	0.83%	1.48%
Return on Invested Capital (ROIC)	24.33%	28.51%	24.92%	32.82%	13.22%	26.30%
Return on Capital Employed (ROCE)	10.30%	10.30%	5.80%	7.80%	3.20%	6.10%
Earnings Yield	3.01%	3.56%	7.95%	6.93%	12.16%	4.30%
FCF Yield	5.39%	6.36%	16.97%	14.91%	21.80%	6.37%
Dividend Yield	1.14%	1.97%	4.16%	4.73%	8.66%	3.15%
Payout Ratio	43.60%	43.60%	42.67%	57.53%	27.01%	128.88%
Buyback Yield / Dilution	-0.02%	-0.02%	-0.03%	-4.35%	-5.70%	1.75%
Total Shareholder Return	1.12%	1.95%	4.13%	0.38%	2.96%	4.90%

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