Maire 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 11, 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	4,474	2,234	1,395	901	1,145	536
Market Cap Growth	76.74%	60.15%	54.84%	-21.33%	113.47%	-22.11%
Enterprise Value	4,285	2,254	1,598	1,099	1,394	1,178
Last Close Price	13.68	6.53	3.97	2.48	2.96	1.34
PE Ratio	20.12	13.60	12.83	11.30	16.37	10.36
PS Ratio	0.74	0.46	0.38	0.30	0.48	0.23
PB Ratio	7.40	4.21	2.77	1.92	2.59	1.34
P/TBV Ratio	59.52	29.56	19.20	10.09	12.20	12.85
P/FCF Ratio	18.84	9.83	4.47	3.75	7.21	-
P/OCF Ratio	18.15	9.48	4.35	3.68	6.94	-
EV/Sales Ratio	0.71	0.46	0.43	0.36	0.58	0.51
EV/EBITDA Ratio	13.41	8.59	8.38	8.40	12.49	14.29
EV/EBIT Ratio	15.76	9.16	9.19	9.50	13.84	17.82
EV/FCF Ratio	18.04	9.92	5.12	4.57	8.78	-
Debt / Equity Ratio	1.38	1.67	1.54	1.82	1.75	2.37
Debt / EBITDA Ratio	2.59	3.09	3.62	5.58	5.88	9.14
Debt / FCF Ratio	3.52	3.90	2.49	3.55	4.87	-
Net Debt / Equity Ratio	-0.38	-0.13	-0.04	0.37	0.46	0.79
Net Debt / EBITDA Ratio	-0.78	-0.26	-0.11	1.32	1.84	3.86
Net Debt / FCF Ratio	-0.97	-0.30	-0.07	0.72	1.29	-15.06
Asset Turnover	0.93	0.86	0.72	0.65	0.56	0.53
Inventory Turnover	8.76	8.77	9.00	6.27	4.56	4.36
Quick Ratio	0.96	0.96	1.00	0.97	0.98	1.01
Current Ratio	1.12	1.13	1.11	1.09	1.15	1.21
Return on Equity (ROE)	42.02%	34.80%	23.38%	17.12%	16.50%	12.08%
Return on Assets (ROA)	2.64%	2.71%	2.14%	1.54%	1.48%	0.95%
Return on Invested Capital (ROIC)	40.77%	36.43%	21.82%	12.21%	10.77%	6.95%
Return on Capital Employed (ROCE)	18.00%	18.00%	14.40%	10.50%	8.50%	5.00%
Earnings Yield	4.97%	7.35%	7.80%	8.85%	6.11%	9.65%
FCF Yield	5.31%	10.17%	22.36%	26.67%	13.87%	-3.94%
Dividend Yield	1.93%	4.51%	4.31%	4.44%	5.19%	7.76%
Payout Ratio	52.26%	41.32%	32.50%	66.86%	45.76%	-
Buyback Yield / Dilution	0.26%	0.02%	0.00%	-0.03%	0.06%	-
Total Shareholder Return	2.19%	4.53%	4.31%	4.42%	5.25%	7.76%

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