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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 12, 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	1,296	933	1,050	704	377	306
Market Cap Growth	25.50%	-11.18%	49.25%	86.83%	23.00%	-35.01%
Enterprise Value	1,214	874	1,135	890	679	680
Last Close Price	6.54	4.38	4.73	3.00	1.54	1.23
PE Ratio	7.53	5.01	6.37	4.14	4.26	-
PS Ratio	2.59	1.45	1.96	1.25	1.02	1.27
PB Ratio	1.44	0.97	1.27	0.97	0.74	0.76
P/TBV Ratio	1.78	1.23	1.59	1.27	1.07	0.99
P/FCF Ratio	18.57	8.88	8.21	3.22	4.40	6.66
P/OCF Ratio	7.36	4.29	4.95	2.32	1.82	3.85
EV/Sales Ratio	2.39	1.35	2.12	1.59	1.84	2.81
EV/EBITDA Ratio	3.79	3.25	3.88	2.48	3.29	10.49
EV/EBIT Ratio	4.70	4.27	5.71	3.00	5.31	-
EV/FCF Ratio	17.39	8.32	8.87	4.07	7.94	14.78
Debt / Equity Ratio	0.12	0.14	0.22	0.39	0.78	1.13
Debt / EBITDA Ratio	0.47	0.49	0.60	0.78	1.92	7.07
Debt / FCF Ratio	1.48	1.28	1.39	1.30	4.64	9.97
Asset Turnover	0.34	0.42	0.39	0.40	0.30	0.16
Quick Ratio	0.94	1.17	1.10	1.01	0.89	0.80
Current Ratio	1.15	1.27	1.25	1.07	0.93	1.14
Return on Equity (ROE)	21.36%	21.83%	25.16%	26.41%	19.48%	-69.86%
Return on Assets (ROA)	6.74%	8.22%	8.94%	13.30%	6.45%	-0.57%
Return on Invested Capital (ROIC)	14.51%	16.66%	15.96%	20.77%	12.47%	-1.52%
Return on Capital Employed (ROCE)	13.20%	15.40%	16.50%	26.80%	13.70%	-1.40%
Earnings Yield	13.28%	19.97%	15.71%	24.15%	23.47%	-140.87%
FCF Yield	5.38%	11.26%	12.18%	31.06%	22.71%	15.02%
Dividend Yield	3.75%	6.22%	5.50%	6.80%	7.65%	-
Payout Ratio	27.41%	27.73%	23.46%	14.24%	-	-
Buyback Yield / Dilution	0.17%	0.00%	-0.43%	-0.57%	-0.21%	-0.40%
Total Shareholder Return	3.93%	6.23%	5.08%	6.22%	7.45%	-0.40%

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