The Weir 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 3, 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	7,830	7,330	5,633	4,892	4,328	4,434
Market Cap Growth	31.99%	30.13%	15.15%	13.03%	-2.38%	-14.10%
Enterprise Value	9,113	8,553	6,381	5,744	5,301	5,124
Last Close Price	30.40	28.46	21.47	18.20	15.79	15.92
PE Ratio	25.46	29.69	18.04	21.47	20.28	17.15
Forward PE	22.34	20.72	17.06	15.26	16.65	21.34
PS Ratio	3.05	2.86	2.25	1.86	1.75	2.29
PB Ratio	4.09	3.83	3.04	2.88	2.49	3.05
P/TBV Ratio	-	-	9.67	12.81	13.29	30.56
P/FCF Ratio	24.06	22.53	14.73	15.52	16.35	39.69
P/OCF Ratio	20.32	19.02	12.52	12.41	13.49	28.40
PEG Ratio	2.75	2.69	1.42	1.24	1.76	2.74
EV/Sales Ratio	3.66	3.34	2.55	2.18	2.14	2.65
EV/EBITDA Ratio	18.71	17.14	13.96	13.24	13.97	16.12
EV/EBIT Ratio	23.14	20.64	16.34	15.59	17.45	20.31
EV/FCF Ratio	28.01	26.28	16.68	18.22	20.02	45.87
Debt / Equity Ratio	0.93	0.93	0.59	0.82	0.86	0.92
Debt / EBITDA Ratio	3.36	3.36	2.23	3.00	3.62	3.87
Debt / FCF Ratio	5.48	5.48	2.85	4.43	5.62	11.97
Net Debt / Equity Ratio	0.67	0.67	0.29	0.41	0.46	0.53
Net Debt / EBITDA Ratio	2.55	2.55	1.17	1.59	2.10	2.43
Net Debt / FCF Ratio	3.91	3.91	1.40	2.19	3.01	6.92
Asset Turnover	0.62	0.62	0.65	0.66	0.66	0.55
Inventory Turnover	2.51	2.51	2.52	2.55	2.67	2.59
Quick Ratio	1.29	1.29	1.47	1.33	1.13	1.00
Current Ratio	2.05	2.05	2.32	2.04	1.80	1.53
Return on Equity (ROE)	13.14%	13.14%	17.75%	13.38%	13.32%	11.23%
Return on Assets (ROA)	6.22%	6.22%	6.36%	5.79%	5.03%	4.48%
Return on Invested Capital (ROIC)	8.80%	10.06%	14.85%	10.73%	10.42%	8.23%
Return on Capital Employed (ROCE)	11.30%	11.30%	12.80%	12.40%	10.20%	10.40%
Earnings Yield	3.15%	3.37%	5.54%	4.66%	4.93%	5.83%
FCF Yield	4.16%	4.44%	6.79%	6.44%	6.12%	2.52%
Dividend Yield	1.23%	1.47%	1.86%	2.12%	2.08%	1.49%
Payout Ratio	43.58%	43.58%	31.97%	42.08%	31.26%	11.53%
Buyback Yield / Dilution	-0.08%	-0.08%	0.11%	0.19%	0.27%	0.27%
Total Shareholder Return	1.15%	1.39%	1.98%	2.31%	2.35%	1.76%

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