SDIC Power Holdings Ratios and Metrics

Market cap in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Mar '23 Mar 30, 2023	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	12,070	10,877	9,714	9,940	6,752	6,755	Upgrade
Market Cap Growth	36.39%	11.97%	-2.27%	47.21%	-0.05%	8.40%	Upgrade
Enterprise Value	32,639	30,145	29,387	29,208	24,428	24,521	Upgrade
PE Ratio	15.69	14.65	19.78	34.82	10.91	13.10	Upgrade
PS Ratio	2.16	1.73	1.60	1.95	1.53	1.47	Upgrade
PB Ratio	1.16	0.96	0.86	0.97	0.73	0.84	Upgrade
P/FCF Ratio	45.65	96.74	11.95	15.97	5.70	6.04	Upgrade
P/OCF Ratio	5.04	4.62	3.68	5.84	2.90	3.06	Upgrade
EV/Sales Ratio	4.99	4.80	4.84	5.74	5.54	5.33	Upgrade
EV/EBITDA Ratio	10.29	9.97	10.51	13.11	9.83	10.46	Upgrade
EV/EBIT Ratio	15.88	15.54	17.87	23.68	14.55	16.06	Upgrade
EV/FCF Ratio	110.87	268.09	36.14	46.93	20.63	21.93	Upgrade
Debt / Equity Ratio	1.38	1.46	1.49	1.54	1.62	1.80	Upgrade
Debt / EBITDA Ratio	5.31	5.43	6.01	7.05	6.05	6.19	Upgrade
Debt / FCF Ratio	54.52	146.35	20.70	25.29	12.70	12.97	Upgrade
Quick Ratio	0.65	0.58	0.48	0.51	0.52	0.44	Upgrade
Current Ratio	0.71	0.63	0.52	0.57	0.58	0.73	Upgrade
Asset Turnover	0.21	0.21	0.20	0.19	0.17	0.19	Upgrade
Return on Equity (ROE)	12.49%	12.42%	8.45%	6.11%	12.46%	12.08%	Upgrade
Return on Assets (ROA)	4.13%	4.09%	3.42%	2.82%	4.12%	3.95%	Upgrade
Return on Capital (ROIC)	4.55%	4.52%	3.74%	3.01%	4.40%	4.25%	Upgrade
Earnings Yield	6.37%	6.82%	5.05%	2.87%	9.16%	7.63%	Upgrade
FCF Yield	2.44%	1.03%	8.37%	6.26%	17.53%	16.55%	Upgrade
Dividend Yield	1.70%	0.40%	0.27%	0.17%	0.38%	-	Upgrade
Payout Ratio	118.79%	104.57%	161.60%	310.86%	136.04%	163.36%	Upgrade
Buyback Yield / Dilution	1.22%	2.12%	-2.88%	-7.14%	-0.09%	-1.67%	Upgrade
Total Shareholder Return	2.92%	2.51%	-2.61%	-6.97%	0.29%	-1.67%	Upgrade

Source: S&P Capital IQ. Utility template. Financial Sources.