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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 12, 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	503	510	563	587	425	657
Market Cap Growth	-7.99%	-9.42%	-4.11%	37.93%	-35.27%	5.68%
Enterprise Value	662	655	680	672	483	704
Last Close Price	1.33	1.35	1.31	1.34	0.90	1.36
PE Ratio	14.48	13.74	15.81	21.49	14.67	99.57
Forward PE	9.39	9.90	11.86	16.09	13.11	22.50
PS Ratio	0.94	0.95	1.10	1.26	1.10	2.42
PB Ratio	1.83	1.85	1.83	2.10	1.50	2.41
P/TBV Ratio	5.23	5.30	4.53	5.08	3.04	5.45
P/FCF Ratio	13.14	13.31	16.50	20.66	21.38	-
P/OCF Ratio	3.60	3.64	3.97	4.83	4.50	14.74
EV/Sales Ratio	1.24	1.22	1.33	1.44	1.25	2.60
EV/EBITDA Ratio	3.98	4.13	4.70	5.42	4.89	10.33
EV/EBIT Ratio	10.25	10.13	12.35	15.03	14.21	85.88
EV/FCF Ratio	17.30	17.09	19.95	23.66	24.28	-
Debt / Equity Ratio	0.62	0.62	0.41	0.41	0.19	0.24
Debt / EBITDA Ratio	1.02	1.02	0.84	0.88	0.52	0.88
Debt / FCF Ratio	4.44	4.44	3.73	4.03	2.72	-
Net Debt / Equity Ratio	0.58	0.58	0.38	0.38	0.17	0.22
Net Debt / EBITDA Ratio	1.00	1.00	0.80	0.85	0.49	0.88
Net Debt / FCF Ratio	4.16	4.16	3.39	3.69	2.41	-2.81
Asset Turnover	0.94	0.94	0.96	0.99	0.91	0.68
Quick Ratio	0.88	0.88	0.74	0.73	0.69	0.66
Current Ratio	0.93	0.93	0.87	0.88	0.80	0.76
Return on Equity (ROE)	12.72%	12.72%	12.12%	9.65%	10.34%	2.62%
Return on Assets (ROA)	7.07%	7.07%	6.43%	5.93%	5.02%	1.29%
Return on Invested Capital (ROIC)	10.83%	10.98%	10.28%	9.03%	9.72%	2.64%
Return on Capital Employed (ROCE)	13.80%	13.80%	12.30%	11.30%	9.90%	2.50%
Earnings Yield	7.37%	7.28%	6.33%	4.65%	6.82%	1.00%
FCF Yield	7.61%	7.51%	6.06%	4.84%	4.68%	-3.26%
Dividend Yield	3.60%	3.56%	3.05%	2.09%	2.67%	-
Payout Ratio	52.03%	46.90%	37.36%	38.83%	12.07%	-
Buyback Yield / Dilution	3.65%	3.65%	1.55%	4.42%	0.17%	-7.58%
Total Shareholder Return	7.30%	7.21%	4.59%	6.51%	2.84%	-7.58%

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