LON:0L3I 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 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	123,840	131,908	108,217	98,485	128,995	117,424
Market Cap Growth	3.45%	21.89%	9.88%	-23.65%	9.85%	60.86%
Last Close Price	69.50	74.42	58.02	52.54	65.71	58.64
PE Ratio	19.80	21.09	24.73	26.98	23.43	29.66
PS Ratio	6.97	7.42	6.91	6.63	7.49	8.59
PB Ratio	3.38	3.60	2.80	3.06	4.25	2.83
P/FCF Ratio	-	-	66.09	6.64	143.12	132.28
P/OCF Ratio	-	-	50.74	6.41	75.56	75.07
Debt / Equity Ratio	1.00	1.00	1.22	1.60	1.18	0.57
Debt / FCF Ratio	-	-	28.79	3.46	39.66	26.51
Net Debt / Equity Ratio	-0.70	-0.70	-0.51	-0.32	-1.15	-1.55
Net Debt / FCF Ratio	-	-	-11.97	-0.70	-38.90	-72.57
Asset Turnover	-	-	0.04	0.04	0.03	0.03
Quick Ratio	-	-	0.53	0.45	0.40	0.42
Current Ratio	-	-	0.53	0.45	0.40	0.42
Return on Equity (ROE)	18.11%	18.11%	13.30%	13.06%	15.47%	10.42%
Return on Assets (ROA)	-	-	1.22%	0.97%	1.18%	0.96%
Return on Invested Capital (ROIC)	8.97%	8.59%	5.62%	6.42%	8.91%	7.45%
Earnings Yield	5.05%	4.99%	4.39%	4.04%	4.62%	3.68%
FCF Yield	-	-	1.51%	15.06%	0.70%	0.76%
Dividend Yield	0.90%	1.08%	1.38%	1.49%	1.06%	0.91%
Payout Ratio	24.42%	-	38.29%	44.92%	29.38%	31.12%
Buyback Yield / Dilution	1.36%	1.36%	-0.16%	3.33%	0.16%	-32.20%
Total Shareholder Return	2.27%	2.44%	1.21%	4.82%	1.22%	-31.29%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.