Senior 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 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	1,170	797	652	727	515	610
Market Cap Growth	86.49%	22.28%	-10.36%	41.08%	-15.54%	65.08%
Enterprise Value	1,288	996	885	918	665	758
Last Close Price	2.87	1.95	1.57	1.72	1.20	1.41
PE Ratio	44.77	-	25.16	23.38	25.51	25.21
Forward PE	30.13	21.96	18.65	20.32	20.33	57.87
PS Ratio	1.59	1.08	0.92	0.76	0.61	0.93
PB Ratio	3.08	2.10	1.39	1.59	1.15	1.44
P/TBV Ratio	6.07	4.14	2.69	3.15	2.41	2.25
P/FCF Ratio	47.00	32.00	37.67	94.42	17.77	89.73
P/OCF Ratio	20.57	14.01	14.23	17.56	8.93	22.60
EV/Sales Ratio	1.74	1.35	1.25	0.95	0.78	1.15
EV/EBITDA Ratio	14.99	13.12	12.05	11.69	9.34	16.08
EV/EBIT Ratio	22.67	18.51	16.98	23.65	20.02	73.55
EV/FCF Ratio	51.71	40.00	51.14	119.16	22.92	111.41
Debt / Equity Ratio	0.52	0.52	0.59	0.55	0.49	0.48
Debt / EBITDA Ratio	2.40	2.40	3.44	2.82	2.73	3.61
Debt / FCF Ratio	8.00	8.00	15.90	32.65	7.66	30.03
Net Debt / Equity Ratio	0.31	0.31	0.49	0.45	0.40	0.36
Net Debt / EBITDA Ratio	1.55	1.55	3.13	2.60	2.51	3.25
Net Debt / FCF Ratio	4.71	4.71	13.27	26.47	6.17	22.52
Asset Turnover	0.82	0.82	0.71	0.98	0.94	0.80
Inventory Turnover	3.61	3.61	2.96	3.93	4.12	3.80
Quick Ratio	0.85	0.85	0.54	0.76	0.61	0.76
Current Ratio	1.70	1.70	1.33	1.71	1.40	1.59
Return on Equity (ROE)	6.42%	6.42%	7.16%	6.86%	4.62%	5.91%
Return on Assets (ROA)	3.74%	3.74%	3.25%	2.47%	2.30%	0.78%
Return on Invested Capital (ROIC)	7.68%	7.20%	6.80%	6.02%	4.96%	1.75%
Return on Capital Employed (ROCE)	9.40%	9.40%	7.50%	5.20%	4.60%	1.60%
Earnings Yield	-0.36%	-0.53%	3.97%	4.28%	3.92%	3.97%
FCF Yield	2.13%	3.13%	2.66%	1.06%	5.63%	1.11%
Dividend Yield	1.05%	1.54%	1.53%	1.34%	1.08%	-
Payout Ratio	-	-	39.00%	21.22%	5.94%	-
Buyback Yield / Dilution	-0.50%	-0.54%	0.35%	0.45%	-1.04%	-1.83%
Total Shareholder Return	0.54%	1.00%	1.88%	1.78%	0.04%	-1.83%

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