Harmonic 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	845	1,231	1,149	1,146	891	529
Market Cap Growth	-23.52%	7.22%	0.19%	28.69%	68.37%	-0.56%
Enterprise Value	859	1,306	1,207	1,222	935	615
Last Close Price	7.57	10.60	10.12	10.98	8.72	5.69
PE Ratio	22.83	39.31	17.42	49.01	91.01	-
PS Ratio	1.78	2.27	2.41	2.21	2.38	1.91
PB Ratio	2.56	3.31	3.35	4.26	4.08	2.80
P/TBV Ratio	5.63	6.75	7.40	15.92	21.66	49.38
P/FCF Ratio	8.49	29.24	-	-	43.01	103.82
P/OCF Ratio	7.86	24.90	207.25	252.23	29.41	18.45
EV/Sales Ratio	1.85	2.41	2.53	2.36	2.50	2.22
EV/EBITDA Ratio	11.47	15.54	37.38	23.89	38.91	125.74
EV/EBIT Ratio	14.14	17.57	53.24	29.81	64.97	-
EV/FCF Ratio	8.63	31.00	-	-	45.16	120.61
Debt / Equity Ratio	0.33	0.32	0.36	0.50	0.65	0.72
Debt / EBITDA Ratio	1.43	1.30	3.12	2.26	4.54	10.43
Debt / FCF Ratio	1.10	2.81	-	-	6.82	26.56
Asset Turnover	0.84	0.87	0.82	0.89	0.79	0.64
Inventory Turnover	3.95	4.22	2.88	3.21	4.65	5.70
Quick Ratio	1.50	1.69	0.85	0.63	1.02	1.19
Current Ratio	2.08	2.19	1.21	1.07	1.44	1.62
Return on Equity (ROE)	11.38%	8.69%	22.06%	9.09%	4.78%	-11.46%
Return on Assets (ROA)	6.84%	7.43%	2.44%	4.40%	1.90%	-0.96%
Return on Invested Capital (ROIC)	11.55%	12.34%	6.38%	8.35%	5.58%	-2.62%
Return on Capital Employed (ROCE)	13.80%	14.80%	5.80%	12.70%	4.20%	-2.00%
Earnings Yield	4.38%	2.54%	5.74%	2.04%	1.10%	-4.05%
FCF Yield	11.78%	3.42%	-0.10%	-0.27%	2.33%	0.96%
Buyback Yield / Dilution	1.34%	-0.10%	-4.43%	-5.85%	-9.49%	-8.26%

Updated Sep 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.