LON:0KV5 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	Feb '26 Feb 2, 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 Cap	28,004	40,885	34,157	21,806	14,500	11,501
Market Cap Growth	11.62%	19.70%	56.64%	50.39%	26.08%	31.14%
Enterprise Value	31,948	44,326	38,196	26,367	18,426	16,197
PE Ratio	7.90	8.92	8.68	5.32	4.50	4.03
Forward PE	9.75	10.33	8.95	6.14	4.65	9.88
PS Ratio	0.96	1.08	0.98	0.69	0.57	0.42
PB Ratio	1.22	2.06	1.89	1.27	1.01	0.94
P/TBV Ratio	1.85	2.12	1.86	1.24	0.99	0.99
P/FCF Ratio	-	-	12.71	-52.57	-4.00	2.44
P/OCF Ratio	-	-	11.41	-738.55	-4.38	2.31
EV/Sales Ratio	1.08	1.17	1.09	0.83	0.72	0.60
EV/EBITDA Ratio	5.26	6.50	6.13	4.20	7.69	1.40
EV/EBIT Ratio	5.86	6.50	6.74	4.71	9.76	1.49
EV/FCF Ratio	-	-	14.22	-63.57	-5.08	3.44
Asset Turnover	0.49	0.49	0.50	0.47	0.39	0.45
Return on Equity (ROE)	17.84%	17.84%	15.21%	20.09%	17.20%	18.88%
Return on Assets (ROA)	7.30%	7.30%	6.06%	7.15%	2.24%	21.10%
Return on Invested Capital (ROIC)	7.81%	7.81%	6.54%	7.71%	2.46%	23.67%
Return on Capital Employed (ROCE)	8.90%	8.90%	8.02%	8.30%	2.88%	18.11%
Earnings Yield	12.66%	11.22%	11.52%	18.80%	22.22%	24.83%
FCF Yield	-	0.00%	7.87%	-1.90%	-25.01%	40.97%
Dividend Yield	0.49%	0.00%	1.16%	1.15%	1.79%	2.13%
Payout Ratio	-	0.00%	9.37%	5.60%	7.41%	8.00%
Buyback Yield / Dilution	-	0.00%	4.01%	1.25%	1.80%	7.76%
Total Shareholder Return	-	0.00%	5.18%	2.40%	3.59%	9.89%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Insurance template. Financial Sources.