Geregu Power Ratios and Metrics

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

Millions NGN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Dec '24 Dec 23, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	2,875,000	997,500	372,500	-	-	-	Upgrade
Market Cap Growth	238.73%	167.79%	-	-	-	-	Upgrade
Enterprise Value	2,889,778	1,007,772	377,826	-	-	-	Upgrade
PE Ratio	99.54	62.14	36.62	-	-	-	Upgrade
PS Ratio	20.57	12.03	7.82	-	-	-	Upgrade
PB Ratio	58.27	22.09	7.59	-	-	-	Upgrade
P/FCF Ratio	171.49	18.26	47.54	-	-	-	Upgrade
P/OCF Ratio	59.46	17.95	44.22	-	-	-	Upgrade
EV/Sales Ratio	20.68	12.16	7.93	-	-	-	Upgrade
EV/EBITDA Ratio	57.28	30.49	21.66	-	-	-	Upgrade
EV/EBIT Ratio	61.01	33.07	25.38	-	-	-	Upgrade
EV/FCF Ratio	172.37	18.45	48.22	-	-	-	Upgrade
Debt / Equity Ratio	1.12	1.41	1.54	0.15	-	0.01	Upgrade
Debt / EBITDA Ratio	1.10	1.93	4.33	0.29	-	0.03	Upgrade
Debt / FCF Ratio	3.30	1.16	9.64	0.36	-	0.03	Upgrade
Quick Ratio	1.12	1.64	1.88	1.14	1.95	1.35	Upgrade
Current Ratio	1.28	2.05	2.81	1.93	1.98	1.43	Upgrade
Asset Turnover	0.74	0.47	0.33	0.60	0.49	0.43	Upgrade
Return on Equity (ROE)	64.32%	34.06%	18.66%	30.02%	20.20%	14.92%	Upgrade
Return on Assets (ROA)	15.64%	10.70%	6.44%	14.69%	10.45%	9.25%	Upgrade
Return on Capital (ROIC)	28.93%	16.32%	9.60%	23.90%	16.41%	12.73%	Upgrade
Earnings Yield	1.00%	1.61%	2.73%	-	-	-	Upgrade
FCF Yield	0.58%	5.48%	2.10%	-	-	-	Upgrade
Dividend Yield	0.70%	2.02%	5.58%	-	-	-	Upgrade
Payout Ratio	69.25%	124.59%	206.46%	182.88%	0.54%	188.72%	Upgrade
Buyback Yield / Dilution	-	-	-	-	-1.54%	Upgrade
Total Shareholder Return	0.70%	2.02%	5.58%	-	-	-1.54%	Upgrade

Source: S&P Capital IQ. Utility template. Financial Sources.