NGX:MULTIVERSE 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 4, 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	9,675	5,690	3,133	7,914	1,696	852
Market Cap Growth	162.43%	81.63%	-60.42%	366.58%	99.00%	-
Enterprise Value	10,029	6,783	5,512	10,306	4,333	4,067
Last Close Price	22.70	13.35	7.27	18.30	3.88	1.95
PE Ratio	16.69	9.99	8.28	29.76	8.94	60.76
PS Ratio	9.82	5.77	3.30	12.02	2.82	2.95
PB Ratio	5.63	3.31	2.68	9.87	3.04	2.32
P/TBV Ratio	5.63	3.31	2.68	9.87	3.04	2.32
P/FCF Ratio	15.06	8.86	9.44	17.47	2.62	15.16
P/OCF Ratio	14.99	8.81	9.14	17.27	2.41	13.81
EV/Sales Ratio	10.18	6.88	5.81	15.66	7.19	14.06
EV/EBITDA Ratio	15.63	10.57	9.60	22.08	11.49	24.05
EV/EBIT Ratio	17.61	11.91	11.29	26.97	13.34	34.41
EV/FCF Ratio	15.61	10.56	16.61	22.75	6.69	72.32
Debt / Equity Ratio	0.23	0.23	1.88	2.99	4.44	8.64
Debt / EBITDA Ratio	0.61	0.61	3.82	5.13	6.56	18.78
Debt / FCF Ratio	0.61	0.61	6.62	5.29	3.82	56.47
Net Debt / Equity Ratio	0.21	0.21	1.84	2.98	4.43	8.60
Net Debt / EBITDA Ratio	0.55	0.55	3.75	5.12	6.55	18.69
Net Debt / FCF Ratio	0.55	0.55	6.48	5.28	3.82	56.21
Asset Turnover	0.26	0.26	0.22	0.16	0.14	0.07
Quick Ratio	0.03	0.03	0.14	0.03	0.00	0.01
Current Ratio	0.03	0.03	0.14	0.03	0.01	0.01
Return on Equity (ROE)	39.41%	39.41%	38.38%	39.14%	41.05%	3.89%
Return on Assets (ROA)	9.40%	9.40%	7.07%	5.62%	4.73%	1.71%
Return on Invested Capital (ROIC)	22.90%	21.10%	13.96%	11.35%	9.56%	3.33%
Return on Capital Employed (ROCE)	28.10%	28.10%	22.90%	18.00%	14.90%	9.40%
Earnings Yield	5.89%	10.01%	12.08%	3.36%	11.19%	1.65%
FCF Yield	6.64%	11.29%	10.59%	5.72%	38.18%	6.60%
Dividend Yield	0.44%	-	-	0.55%	-	-
Payout Ratio	5.50%	5.50%	2.64%	8.01%	-	-
Buyback Yield / Dilution	1.77%	1.77%	-	-	-	0.00%
Total Shareholder Return	2.21%	1.77%	-	0.55%	-	-

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