LON:0F2Z 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 10, 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	124	123	134	114	275	371
Market Cap Growth	-3.35%	-8.27%	17.59%	-58.54%	-25.73%	94.49%
Enterprise Value	99	89	99	89	246	327
Last Close Price	13.35	12.99	12.43	11.00	23.27	30.95
PE Ratio	32.12	18.52	48.28	106.50	23.12	33.03
PS Ratio	0.60	0.57	0.60	0.51	1.14	1.52
PB Ratio	1.59	1.51	1.49	1.14	2.94	4.12
P/TBV Ratio	1.97	1.81	1.77	1.36	3.52	5.05
P/FCF Ratio	36.87	10.06	12.63	14.40	34.43	-
P/OCF Ratio	7.92	5.22	7.44	9.18	19.93	102.54
EV/Sales Ratio	0.48	0.42	0.44	0.40	1.02	1.35
EV/EBITDA Ratio	8.44	6.44	7.18	18.77	11.77	13.94
EV/EBIT Ratio	20.83	11.10	13.43	-	16.43	19.50
EV/FCF Ratio	29.55	7.28	9.31	11.27	30.78	-
Debt / Equity Ratio	0.02	0.02	0.02	0.02	0.02	0.01
Debt / EBITDA Ratio	0.11	0.10	0.10	0.28	0.07	0.04
Debt / FCF Ratio	0.40	0.12	0.14	0.19	0.19	-
Net Debt / Equity Ratio	-0.32	-0.40	-0.38	-0.31	-0.33	-0.38
Net Debt / EBITDA Ratio	-2.20	-2.38	-2.49	-6.46	-1.46	-1.44
Net Debt / FCF Ratio	-7.33	-2.68	-3.23	-3.88	-3.82	7.75
Asset Turnover	1.21	1.27	1.23	1.11	1.23	1.22
Inventory Turnover	3.09	2.96	2.69	2.35	2.59	2.85
Quick Ratio	1.73	1.69	2.05	1.73	1.65	1.78
Current Ratio	2.65	2.70	3.25	3.00	2.94	2.86
Return on Equity (ROE)	4.74%	7.94%	2.96%	1.08%	13.39%	12.74%
Return on Assets (ROA)	1.74%	2.97%	2.53%	-0.43%	4.75%	5.27%
Return on Invested Capital (ROIC)	6.51%	11.23%	8.07%	-1.08%	19.05%	24.09%
Return on Capital Employed (ROCE)	3.90%	6.30%	5.30%	-1.00%	9.90%	10.80%
Earnings Yield	3.11%	5.40%	2.07%	0.94%	4.33%	3.03%
FCF Yield	2.71%	9.94%	7.92%	6.94%	2.90%	-1.18%
Dividend Yield	6.56%	7.32%	6.63%	5.65%	3.79%	3.04%
Payout Ratio	248.24%	124.30%	207.96%	827.07%	70.46%	41.76%
Buyback Yield / Dilution	3.51%	0.65%	-0.02%	-0.02%	-	-0.04%
Total Shareholder Return	10.07%	7.97%	6.61%	5.63%	3.79%	3.00%

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