Seplat Energy Ratios and Metrics

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

Millions NGN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 11, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	4,363,441	2,214,487	826,331	331,065	274,866	197,463
Market Cap Growth	100.47%	167.99%	149.60%	20.45%	39.20%	-40.77%
Enterprise Value	5,018,402	2,658,582	1,171,071	523,185	448,794	368,352
Last Close Price	8107.00	5345.18	2042.39	908.25	518.69	297.31
PE Ratio	14.23	9.37	11.18	11.84	4.70	-
PS Ratio	1.14	1.29	0.88	0.78	0.91	0.98
PB Ratio	1.60	0.78	0.52	0.42	0.39	0.31
P/TBV Ratio	1.85	0.91	0.56	0.45	0.41	0.32
P/FCF Ratio	4.02	14.10	3.60	2.20	3.65	3.26
P/OCF Ratio	3.05	4.63	2.10	1.48	1.89	1.68
EV/Sales Ratio	1.42	1.55	1.24	1.23	1.48	1.82
EV/EBITDA Ratio	2.95	3.30	2.94	2.83	2.57	5.68
EV/EBIT Ratio	5.00	5.38	4.75	4.21	3.95	28.06
EV/FCF Ratio	4.62	16.93	5.10	3.48	5.96	6.08
Debt / Equity Ratio	0.56	0.78	0.42	0.44	0.45	0.42
Debt / EBITDA Ratio	0.84	2.71	1.67	1.85	1.80	4.06
Debt / FCF Ratio	1.42	14.15	2.93	2.31	4.22	4.44
Net Debt / Equity Ratio	0.25	0.53	0.17	0.21	0.26	0.29
Net Debt / EBITDA Ratio	0.38	1.86	0.69	0.90	1.06	2.82
Net Debt / FCF Ratio	0.63	9.54	1.19	1.10	2.44	3.02
Asset Turnover	0.55	0.23	0.32	0.29	0.22	0.16
Inventory Turnover	6.15	2.42	9.82	7.47	5.99	5.10
Quick Ratio	0.77	0.73	1.04	1.09	1.19	0.97
Current Ratio	1.21	1.11	1.36	1.48	1.41	1.27
Return on Equity (ROE)	11.41%	7.96%	6.97%	6.04%	6.95%	-4.92%
Return on Assets (ROA)	9.73%	4.09%	5.15%	5.34%	5.20%	0.64%
Return on Invested Capital (ROIC)	8.78%	4.98%	8.49%	6.64%	8.46%	1.56%
Return on Capital Employed (ROCE)	15.80%	6.80%	10.30%	10.10%	10.30%	1.20%
Earnings Yield	7.03%	10.67%	8.94%	8.45%	21.29%	-14.44%
FCF Yield	24.88%	7.09%	27.77%	45.41%	27.39%	30.68%
Dividend Yield	4.47%	3.81%	5.22%	4.93%	7.96%	12.83%
Payout Ratio	56.11%	59.58%	118.86%	94.29%	51.74%	-
Buyback Yield / Dilution	-0.33%	0.00%	-	-0.68%	0.68%	-1.17%
Total Shareholder Return	4.15%	3.81%	5.22%	4.25%	8.64%	11.66%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.