Tantalizers 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	2015 - 2019
Period Ending	Oct '25 Oct 28, 2025	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	2015 - 2019
Market Capitalization	12,250	10,250	1,509	642	642	642	Upgrade
Market Cap Growth	288.89%	579.05%	135.00%	-	-	-	Upgrade
Enterprise Value	11,637	9,272	1,746	926	1,018	1,102	Upgrade
Last Close Price	2.45	2.05	0.47	0.20	0.20	0.20	Upgrade
PS Ratio	9.73	8.55	1.30	0.55	0.51	0.70	Upgrade
PB Ratio	10.71	8.76	4.16	0.98	3.21	2.23	Upgrade
P/TBV Ratio	10.71	9.91	7.01	1.30	22.26	6.06	Upgrade
P/FCF Ratio	28.94	27.70	18.37	-	-	-	Upgrade
P/OCF Ratio	26.74	27.51	13.06	-	-	-	Upgrade
EV/Sales Ratio	9.24	7.74	1.50	0.80	0.80	1.19	Upgrade
EV/FCF Ratio	27.49	25.05	21.25	-	-	-	Upgrade
Debt / Equity Ratio	0.01	0.26	0.94	0.66	2.13	2.32	Upgrade
Debt / FCF Ratio	0.04	0.81	4.16	-	-	-	Upgrade
Asset Turnover	0.42	0.46	0.49	0.49	0.50	0.30	Upgrade
Inventory Turnover	16.50	14.22	16.06	14.10	13.81	9.39	Upgrade
Quick Ratio	0.48	0.61	0.09	0.23	0.32	0.35	Upgrade
Current Ratio	0.60	0.75	0.21	0.33	0.44	0.42	Upgrade
Return on Equity (ROE)	-10.49%	-34.66%	-57.23%	-61.91%	-87.94%	-83.89%	Upgrade
Return on Assets (ROA)	-4.65%	-6.78%	-7.72%	-9.68%	-8.15%	-6.04%	Upgrade
Return on Capital (ROIC)	-10.55%	-16.25%	-20.72%	-27.10%	-26.19%	-15.16%	Upgrade
Earnings Yield	-1.03%	-2.59%	-19.26%	-41.12%	-33.44%	-65.71%	Upgrade
FCF Yield	3.46%	3.61%	5.44%	-90.95%	-22.03%	-35.47%	Upgrade
Buyback Yield / Dilution	-55.68%	-55.68%	-	-	-	-	Upgrade

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