Johnson Service Group 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 19, 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	550	563	587	425	657	622
Market Cap Growth	-3.59%	-4.11%	37.93%	-35.27%	5.68%	-14.19%
Enterprise Value	695	680	672	483	704	662
Last Close Price	1.46	1.31	1.34	0.90	1.36	1.29
PE Ratio	16.78	15.81	21.49	14.67	99.57	-
Forward PE	12.08	11.86	16.09	13.11	22.50	48.11
PS Ratio	1.04	1.10	1.26	1.10	2.42	2.71
PB Ratio	1.87	1.83	2.10	1.50	2.41	2.44
P/TBV Ratio	4.92	4.53	5.08	3.04	5.45	6.40
P/FCF Ratio	13.46	16.50	20.66	21.38	-	38.87
P/OCF Ratio	3.86	3.97	4.83	4.50	14.74	9.64
EV/Sales Ratio	1.32	1.33	1.44	1.25	2.60	2.88
EV/EBITDA Ratio	4.40	4.70	5.42	4.89	10.33	13.37
EV/EBIT Ratio	12.10	12.35	15.03	14.21	85.88	-
EV/FCF Ratio	17.00	19.95	23.66	24.28	-	41.36
Debt / Equity Ratio	0.53	0.41	0.41	0.19	0.24	0.17
Debt / EBITDA Ratio	0.99	0.84	0.88	0.52	0.88	0.75
Debt / FCF Ratio	3.83	3.73	4.03	2.72	-	2.64
Net Debt / Equity Ratio	0.49	0.38	0.38	0.17	0.22	0.14
Net Debt / EBITDA Ratio	0.96	0.80	0.85	0.49	0.88	0.70
Net Debt / FCF Ratio	3.55	3.39	3.69	2.41	-2.81	2.15
Asset Turnover	0.94	0.96	0.99	0.91	0.68	0.56
Quick Ratio	0.87	0.74	0.73	0.69	0.66	0.56
Current Ratio	0.93	0.87	0.88	0.80	0.76	0.60
Return on Equity (ROE)	12.46%	12.12%	9.65%	10.34%	2.62%	-11.64%
Return on Assets (ROA)	6.44%	6.43%	5.93%	5.02%	1.29%	-3.18%
Return on Invested Capital (ROIC)	9.83%	10.28%	9.03%	9.72%	2.64%	-6.66%
Return on Capital Employed (ROCE)	12.30%	12.30%	11.30%	9.90%	2.50%	-6.70%
Earnings Yield	6.61%	6.33%	4.65%	6.82%	1.00%	-4.33%
FCF Yield	7.43%	6.06%	4.84%	4.68%	-3.26%	2.57%
Dividend Yield	2.95%	3.05%	2.09%	2.67%	-	-
Payout Ratio	45.33%	37.36%	38.83%	12.07%	-	-
Buyback Yield / Dilution	1.00%	1.55%	4.42%	0.17%	-7.58%	-11.28%
Total Shareholder Return	3.94%	4.59%	6.51%	2.84%	-7.58%	-11.28%

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