LON:0F6L 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 19, 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	1,886	958	933	1,050	704	377
Market Cap Growth	112.54%	2.71%	-11.18%	49.25%	86.83%	23.00%
Enterprise Value	1,803	876	874	1,135	890	679
Last Close Price	9.42	4.86	4.38	4.73	3.00	1.54
PE Ratio	6.19	3.15	5.01	6.37	4.14	4.26
PS Ratio	4.39	2.23	1.45	1.96	1.25	1.02
PB Ratio	-	-	0.97	1.27	0.97	0.74
P/TBV Ratio	-	-	1.23	1.59	1.27	1.07
P/FCF Ratio	-	-	8.88	8.21	3.22	4.40
P/OCF Ratio	15.67	7.96	4.29	4.95	2.32	1.82
EV/Sales Ratio	4.22	2.04	1.35	2.12	1.59	1.84
EV/EBITDA Ratio	3.65	2.30	3.25	3.88	2.48	3.29
EV/EBIT Ratio	4.36	2.92	4.27	5.71	3.00	5.31
EV/FCF Ratio	-110.33	-	8.32	8.87	4.07	7.94
Debt / Equity Ratio	-	-	0.14	0.22	0.39	0.78
Debt / EBITDA Ratio	-	-	0.49	0.60	0.78	1.92
Debt / FCF Ratio	-	-	1.28	1.39	1.30	4.64
Net Debt / Equity Ratio	-	-	-0.06	0.02	0.14	0.50
Net Debt / EBITDA Ratio	-	-	-0.20	0.04	0.27	1.22
Net Debt / FCF Ratio	-	-	-0.51	0.10	0.45	2.95
Asset Turnover	-	-	0.42	0.39	0.40	0.30
Quick Ratio	-	-	1.17	1.10	1.01	0.89
Current Ratio	-	-	1.27	1.25	1.07	0.93
Return on Equity (ROE)	-	-	21.83%	25.16%	26.41%	19.48%
Return on Assets (ROA)	-	-	8.22%	8.94%	13.30%	6.45%
Return on Invested Capital (ROIC)	58.56%	55.83%	16.66%	15.96%	20.77%	12.47%
Return on Capital Employed (ROCE)	-	-	15.40%	16.50%	26.80%	13.70%
Earnings Yield	16.15%	31.79%	19.97%	15.71%	24.15%	23.47%
FCF Yield	-0.87%	-1.71%	11.26%	12.18%	31.06%	22.71%
Dividend Yield	2.60%	6.82%	6.22%	5.50%	6.80%	7.65%
Payout Ratio	18.78%	18.78%	27.73%	23.46%	14.24%	-
Buyback Yield / Dilution	-	-	0.00%	-0.43%	-0.57%	-0.21%
Total Shareholder Return	2.60%	6.82%	6.23%	5.08%	6.22%	7.45%

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