Capricorn Energy 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	Aug '26 Aug 14, 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	236	134	204	156	808	925
Market Cap Growth	61.69%	-34.41%	30.71%	-80.66%	-12.69%	-24.27%
Enterprise Value	172	115	177	2	182	675
Last Close Price	3.44	1.95	2.93	1.56	1.45	1.05
PE Ratio	20.13	9.48	24.11	-	-	1.40
Forward PE	4.62	74.21	40.80	20.59	36.76	138.20
PS Ratio	2.36	1.34	1.73	0.99	4.24	21.94
PB Ratio	0.85	0.48	0.73	0.49	0.87	0.70
P/TBV Ratio	0.89	0.50	0.76	0.51	0.89	0.75
P/FCF Ratio	4.34	2.46	5.62	-	-	8.19
P/OCF Ratio	2.12	1.20	2.97	-	65.76	6.96
PEG Ratio	-	219.63	219.63	219.63	219.63	219.63
EV/Sales Ratio	1.71	1.14	1.50	0.02	0.95	16.02
EV/EBITDA Ratio	3.42	2.31	3.16	0.06	-	-
EV/EBIT Ratio	48.17	32.12	-	-	-	-
EV/FCF Ratio	3.16	2.11	4.86	-	-	5.98
Debt / Equity Ratio	0.12	0.12	0.30	0.29	0.14	0.10
Debt / EBITDA Ratio	0.68	0.68	1.48	2.19	-	-
Debt / FCF Ratio	0.63	0.63	2.32	-	-	1.18
Net Debt / Equity Ratio	-0.23	-0.23	-0.05	-0.17	-0.65	-0.12
Net Debt / EBITDA Ratio	-1.30	-1.30	-0.26	-1.35	44.96	2.68
Net Debt / FCF Ratio	-1.18	-1.18	-0.40	0.83	12.32	-1.44
Asset Turnover	0.24	0.24	0.23	0.19	0.12	0.03
Inventory Turnover	5.14	5.14	5.10	7.40	8.51	3.14
Quick Ratio	2.27	2.27	2.19	3.03	7.50	8.61
Current Ratio	2.44	2.44	2.24	3.14	7.59	8.71
Return on Equity (ROE)	4.57%	4.57%	-3.33%	-18.66%	-12.08%	59.47%
Return on Assets (ROA)	0.53%	0.53%	-	-5.74%	-6.42%	-4.29%
Return on Invested Capital (ROIC)	1.58%	1.55%	-	-26.81%	-19.31%	-11.20%
Return on Capital Employed (ROCE)	1.20%	1.20%	-	-18.00%	-14.40%	-6.50%
Earnings Yield	5.98%	10.54%	4.15%	-72.39%	-6.89%	71.41%
FCF Yield	23.03%	40.62%	17.80%	-42.43%	-6.07%	12.21%
Buyback Yield / Dilution	0.47%	8.37%	22.65%	-14.83%	29.79%	-3.17%