Cornerstone Insurance 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	Apr '26 Apr 13, 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	101,739	107,511	64,940	25,254	10,823	8,304
Market Cap Growth	63.95%	65.56%	157.14%	133.33%	30.33%	-22.01%
Enterprise Value	80,457	84,883	39,457	8,811	225	-4,781
PE Ratio	12.30	13.00	2.54	1.84	166512.08	2.37
PS Ratio	1.66	1.76	1.53	0.87	0.49	0.71
PB Ratio	1.46	1.54	1.07	0.75	0.59	0.41
P/FCF Ratio	27.50	29.06	63.84	6.62	5.54	17.88
P/OCF Ratio	21.89	23.14	46.35	5.72	4.87	11.11
EV/Sales Ratio	1.32	1.39	0.93	0.30	0.01	-
EV/EBITDA Ratio	6.11	6.45	-	-	-	-
EV/EBIT Ratio	6.33	6.68	-	-	-	-
EV/FCF Ratio	21.75	22.94	38.79	2.31	0.12	-
Net Debt / Equity Ratio	-0.32	-0.32	-0.40	-0.57	-0.60	-0.70
Net Debt / EBITDA Ratio	-1.68	-1.68	12.04	6.75	92.59	-5.88
Net Debt / FCF Ratio	-5.98	-5.98	-23.65	-5.04	-5.57	-31.00
Quick Ratio	1.57	1.57	1.40	1.03	4.89	1.12
Current Ratio	2.05	2.05	1.79	1.39	6.99	1.57
Asset Turnover	0.47	0.47	0.42	0.44	0.45	0.25
Return on Equity (ROE)	12.77%	12.77%	54.85%	53.06%	0.08%	18.51%
Return on Assets (ROA)	6.13%	6.13%	-1.45%	-2.94%	-0.41%	3.00%
Return on Invested Capital (ROIC)	16.88%	17.83%	-4.54%	-9.64%	-0.07%	11.07%
Earnings Yield	8.13%	7.69%	39.40%	54.25%	0.00%	42.28%
FCF Yield	3.64%	3.44%	1.57%	15.11%	18.04%	5.59%
Dividend Yield	5.26%	-	7.98%	13.16%	12.33%	14.45%
Payout Ratio	58.85%	58.86%	11.36%	-	1397415.39%	-
Buyback Yield / Dilution	-	-	-	-	-	0.10%
Total Shareholder Return	5.19%	-	7.98%	13.16%	12.33%	14.55%

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