Bodycote 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	Apr '26 Apr 9, 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	1,163	1,204	1,146	1,134	1,084	1,650
Market Cap Growth	14.27%	5.08%	1.04%	4.63%	-34.27%	16.43%
Enterprise Value	1,330	1,376	1,282	1,224	1,207	1,791
Last Close Price	6.79	6.98	6.05	5.48	5.07	7.46
PE Ratio	21.90	21.94	57.31	13.25	14.71	27.72
Forward PE	13.87	14.62	12.54	11.66	13.61	19.60
PS Ratio	1.60	1.66	1.51	1.41	1.46	2.68
PB Ratio	1.81	1.88	1.71	1.43	1.39	2.41
P/TBV Ratio	3.42	3.54	3.31	2.48	2.49	4.55
P/FCF Ratio	17.33	17.95	13.89	9.65	12.65	16.63
P/OCF Ratio	8.10	8.39	7.51	5.92	7.59	11.43
PEG Ratio	1.20	0.08	0.08	0.08	0.08	0.13
EV/Sales Ratio	1.83	1.89	1.69	1.53	1.62	2.91
EV/EBITDA Ratio	7.19	8.01	7.11	6.69	7.11	11.90
EV/EBIT Ratio	12.73	13.17	11.62	10.61	12.04	21.78
EV/FCF Ratio	19.82	20.51	15.54	10.42	14.08	18.05
Debt / Equity Ratio	0.30	0.30	0.23	0.12	0.18	0.23
Debt / EBITDA Ratio	1.03	1.03	0.78	0.49	0.75	0.95
Debt / FCF Ratio	2.84	2.84	1.83	0.83	1.60	1.58
Net Debt / Equity Ratio	0.26	0.26	0.20	0.07	0.13	0.17
Net Debt / EBITDA Ratio	0.96	0.96	0.73	0.28	0.59	0.77
Net Debt / FCF Ratio	2.47	2.47	1.60	0.44	1.16	1.17
Asset Turnover	0.69	0.69	0.69	0.70	0.67	0.56
Inventory Turnover	22.08	22.08	22.49	24.24	27.44	30.53
Quick Ratio	1.00	1.00	0.55	0.87	0.79	0.64
Current Ratio	1.17	1.17	0.68	1.05	0.94	0.75
Return on Equity (ROE)	8.45%	8.45%	2.83%	11.03%	10.13%	8.78%
Return on Assets (ROA)	6.16%	6.16%	6.25%	6.26%	5.60%	4.71%
Return on Invested Capital (ROIC)	9.62%	9.66%	9.77%	10.39%	9.28%	8.05%
Return on Capital Employed (ROCE)	12.00%	12.00%	14.20%	12.70%	11.10%	10.20%
Earnings Yield	4.72%	4.56%	1.75%	7.55%	6.80%	3.61%
FCF Yield	5.77%	5.57%	7.20%	10.36%	7.90%	6.01%
Dividend Yield	3.37%	3.29%	3.80%	4.14%	4.20%	2.68%
Payout Ratio	74.50%	74.50%	214.00%	47.43%	52.24%	82.35%
Buyback Yield / Dilution	5.17%	5.17%	2.10%	0.25%	-0.23%	-0.29%
Total Shareholder Return	8.82%	8.46%	5.90%	4.39%	3.97%	2.39%

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