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	Jun '26 Jun 10, 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	10,868	5,690	3,133	7,914	1,696	852
Market Cap Growth	162.89%	81.63%	-60.42%	366.58%	99.00%	-
Enterprise Value	11,056	6,783	5,512	10,306	4,333	4,067
Last Close Price	25.50	13.27	7.23	18.20	3.85	1.94
PE Ratio	17.60	10.40	8.28	29.76	8.94	60.76
PS Ratio	11.00	5.77	3.30	12.02	2.82	2.95
PB Ratio	6.18	3.37	2.68	9.87	3.04	2.32
P/TBV Ratio	6.18	3.37	2.68	9.87	3.04	2.32
P/FCF Ratio	27.16	8.52	9.44	17.47	2.62	15.16
P/OCF Ratio	15.96	6.01	9.14	17.27	2.41	13.81
EV/Sales Ratio	11.19	6.88	5.81	15.66	7.19	14.06
EV/EBITDA Ratio	15.07	10.05	9.48	22.08	11.49	24.05
EV/EBIT Ratio	16.60	11.26	11.12	26.97	13.34	34.41
EV/FCF Ratio	27.63	10.16	16.61	22.75	6.69	72.32
Debt / Equity Ratio	0.14	0.23	1.88	2.99	4.44	8.64
Debt / EBITDA Ratio	0.33	0.58	3.78	5.13	6.56	18.78
Debt / FCF Ratio	0.60	0.58	6.62	5.29	3.82	56.47
Net Debt / Equity Ratio	0.11	0.21	1.84	2.98	4.43	8.60
Net Debt / EBITDA Ratio	0.26	0.53	3.70	5.12	6.55	18.69
Net Debt / FCF Ratio	0.47	0.53	6.48	5.28	3.82	56.21
Asset Turnover	0.27	0.26	0.22	0.16	0.14	0.07
Quick Ratio	0.04	0.03	0.14	0.03	0.00	0.01
Current Ratio	0.05	0.03	0.14	0.03	0.01	0.01
Return on Equity (ROE)	41.57%	38.31%	38.38%	39.14%	41.05%	3.89%
Return on Assets (ROA)	11.49%	9.96%	7.17%	5.62%	4.73%	1.71%
Return on Invested Capital (ROIC)	31.67%	21.18%	14.17%	11.35%	9.56%	3.33%
Return on Capital Employed (ROCE)	34.00%	30.20%	23.30%	18.00%	14.90%	9.40%
Earnings Yield	5.62%	9.62%	12.08%	3.36%	11.19%	1.65%
FCF Yield	3.68%	11.74%	10.59%	5.72%	38.18%	6.60%
Dividend Yield	0.39%	-	1.38%	0.55%	-	-
Payout Ratio	5.13%	5.72%	2.64%	8.01%	-	-
Buyback Yield / Dilution	1.80%	-	-	-	-	0.00%
Total Shareholder Return	2.20%	-	1.38%	0.55%	-	-