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	May '26 May 1, 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	10,932	5,690	3,133	7,914	1,696	852
Market Cap Growth	196.53%	81.63%	-60.42%	366.58%	99.00%	-
Enterprise Value	11,287	6,783	5,512	10,306	4,333	4,067
Last Close Price	25.65	13.35	7.27	18.30	3.88	1.95
PE Ratio	19.98	10.40	8.28	29.76	8.94	60.76
PS Ratio	11.09	5.77	3.30	12.02	2.82	2.95
PB Ratio	6.48	3.37	2.68	9.87	3.04	2.32
P/TBV Ratio	6.48	3.37	2.68	9.87	3.04	2.32
P/FCF Ratio	16.37	8.52	9.44	17.47	2.62	15.16
P/OCF Ratio	11.54	6.01	9.14	17.27	2.41	13.81
EV/Sales Ratio	11.45	6.88	5.81	15.66	7.19	14.06
EV/EBITDA Ratio	16.73	10.05	9.48	22.08	11.49	24.05
EV/EBIT Ratio	18.73	11.26	11.12	26.97	13.34	34.41
EV/FCF Ratio	16.90	10.16	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	0.58	0.58	3.78	5.13	6.56	18.78
Debt / FCF Ratio	0.58	0.58	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	0.53	0.53	3.70	5.12	6.55	18.69
Net Debt / FCF Ratio	0.53	0.53	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)	38.31%	38.31%	38.38%	39.14%	41.05%	3.89%
Return on Assets (ROA)	9.96%	9.96%	7.17%	5.62%	4.73%	1.71%
Return on Invested Capital (ROIC)	22.99%	21.18%	14.17%	11.35%	9.56%	3.33%
Return on Capital Employed (ROCE)	30.20%	30.20%	23.30%	18.00%	14.90%	9.40%
Earnings Yield	5.00%	9.62%	12.08%	3.36%	11.19%	1.65%
FCF Yield	6.11%	11.74%	10.59%	5.72%	38.18%	6.60%
Dividend Yield	0.39%	-	1.38%	0.55%	-	-
Payout Ratio	5.72%	5.72%	2.64%	8.01%	-	-
Total Shareholder Return	0.39%	-	1.38%	0.55%	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.