Videndum 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 29, 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	157	11	138	327	497	656
Market Cap Growth	124.86%	-91.71%	-57.92%	-34.29%	-24.16%	57.41%
Enterprise Value	299	149	255	543	691	758
Last Close Price	3.90	8.44	111.98	266.92	794.62	1015.98
PE Ratio	-	-	-	-	15.12	25.32
Forward PE	-	-	9.29	20.79	11.09	18.54
PS Ratio	0.69	0.05	0.49	1.07	1.12	1.66
PB Ratio	9.70	0.70	1.60	1.38	2.22	3.77
P/TBV Ratio	-	-	-	3.85	13.05	24.84
P/FCF Ratio	-	-	28.65	-	11.96	14.94
P/OCF Ratio	-	-	10.83	-	10.21	11.99
PEG Ratio	-	1.82	1.82	1.82	1.82	1.82
EV/Sales Ratio	1.31	0.65	0.91	1.77	1.56	1.92
EV/EBITDA Ratio	-	-	-	17.86	8.46	11.70
EV/EBIT Ratio	-	-	-	271.45	14.38	19.48
EV/FCF Ratio	-12.74	-	53.09	-	16.62	17.26
Debt / Equity Ratio	9.46	9.46	2.22	0.58	0.94	0.90
Debt / EBITDA Ratio	-	-	-	4.51	2.56	2.41
Debt / FCF Ratio	-	-	39.65	-	5.03	3.56
Net Debt / Equity Ratio	8.78	8.78	1.55	0.54	0.87	0.84
Net Debt / EBITDA Ratio	-5.16	-5.16	-2.76	4.23	2.37	2.24
Net Debt / FCF Ratio	-6.05	-6.05	27.71	-6.15	4.65	3.31
Asset Turnover	0.79	0.79	0.70	0.61	0.89	1.02
Inventory Turnover	2.19	2.19	2.13	1.91	2.57	2.89
Quick Ratio	0.29	0.29	0.85	0.83	0.58	0.60
Current Ratio	0.63	0.63	1.59	2.45	1.36	1.41
Return on Equity (ROE)	-140.45%	-140.45%	-83.73%	-5.25%	23.59%	16.22%
Return on Assets (ROA)	-10.76%	-10.76%	-11.43%	0.25%	6.04%	6.27%
Return on Invested Capital (ROIC)	-31.23%	-26.23%	-24.93%	0.51%	13.06%	12.26%
Return on Capital Employed (ROCE)	-124.10%	-124.10%	-32.00%	0.50%	11.80%	12.00%
Earnings Yield	-43.65%	-601.96%	-106.90%	-23.90%	6.62%	3.95%
FCF Yield	-14.95%	-206.21%	3.49%	-6.40%	8.36%	6.69%
Dividend Yield	-	-	-	-	10.07%	6.89%
Payout Ratio	-	-	-	-	54.71%	27.41%
Buyback Yield / Dilution	-6.78%	-6.78%	-89.17%	-4.15%	-0.82%	-4.38%
Total Shareholder Return	-6.78%	-6.78%	-89.17%	-4.15%	9.25%	2.51%

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