Champion Breweries Ratios and Metrics

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

Millions NGN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 24, 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	140,484	125,272	34,092	32,492	43,062	18,399
Market Cap Growth	262.59%	267.45%	4.92%	-24.55%	134.04%	173.26%
Enterprise Value	152,215	134,424	32,847	31,898	41,109	16,677
Last Close Price	15.70	14.00	3.76	3.59	4.75	2.03
PE Ratio	78.49	69.99	41.73	87.68	30.59	17.14
PS Ratio	4.71	4.20	1.63	2.78	3.85	2.14
PB Ratio	10.74	9.58	2.83	2.90	3.95	1.93
P/TBV Ratio	10.74	9.58	2.83	2.90	3.95	1.93
P/FCF Ratio	122.88	109.57	7.84	-	-	9.55
P/OCF Ratio	16.67	14.86	6.58	5.58	19.88	4.89
EV/Sales Ratio	5.11	4.51	1.57	2.73	3.67	1.94
EV/EBITDA Ratio	20.56	18.61	7.54	13.27	11.24	5.58
EV/EBIT Ratio	31.56	27.87	14.29	66.33	18.88	9.13
EV/FCF Ratio	133.14	117.58	7.55	-	-	8.66
Debt / Equity Ratio	4.52	4.52	0.02	0.14	0.05	0.06
Debt / EBITDA Ratio	7.98	7.98	0.05	0.63	0.14	0.18
Debt / FCF Ratio	51.68	51.68	0.05	-	-	0.28
Net Debt / Equity Ratio	0.90	0.90	-0.34	-0.08	-0.15	-0.24
Net Debt / EBITDA Ratio	1.62	1.62	-0.94	-0.35	-0.45	-0.78
Net Debt / FCF Ratio	10.26	10.26	-0.94	1.11	2.30	-1.21
Asset Turnover	0.57	0.57	1.00	0.65	0.77	0.69
Inventory Turnover	4.18	4.18	4.85	3.72	4.56	5.79
Quick Ratio	1.21	1.21	0.48	0.36	0.77	0.96
Current Ratio	1.34	1.34	0.80	0.65	1.60	1.31
Return on Equity (ROE)	14.24%	14.24%	7.03%	3.35%	13.75%	12.20%
Return on Assets (ROA)	5.82%	5.82%	6.86%	1.67%	9.40%	9.19%
Return on Invested Capital (ROIC)	13.70%	19.88%	16.12%	4.08%	16.54%	14.39%
Return on Capital Employed (ROCE)	11.20%	11.20%	19.00%	3.80%	17.40%	17.60%
Earnings Yield	1.27%	1.43%	2.40%	1.14%	3.27%	5.83%
FCF Yield	0.81%	0.91%	12.76%	-2.37%	-1.68%	10.47%
Dividend Yield	0.43%	0.50%	1.59%	-	-	-
Payout Ratio	30.00%	30.00%	-	-	-	-
Total Shareholder Return	0.43%	0.50%	1.59%	-	-	-

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