Jamieson Wellness Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 20, 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	1,119	1,069	1,006	1,081	1,281	1,130
Market Cap Growth	9.85%	6.26%	-6.92%	-15.62%	13.31%	46.16%
Enterprise Value	1,446	1,383	1,332	1,427	1,431	1,275
Last Close Price	25.60	25.66	21.76	23.83	35.35	-
PE Ratio	24.98	29.63	27.74	27.70	31.12	34.62
PS Ratio	1.98	2.10	1.97	2.67	3.59	3.57
PB Ratio	2.94	2.81	2.76	3.39	4.74	4.93
P/TBV Ratio	-	-	-	-	61.46	-
P/FCF Ratio	20.36	29.35	58.06	39.90	70.76	49.08
P/OCF Ratio	17.63	24.98	41.89	28.91	36.50	35.48
EV/Sales Ratio	2.49	2.71	2.60	3.53	4.01	4.02
EV/EBITDA Ratio	15.83	18.30	14.70	17.53	19.95	20.19
EV/EBIT Ratio	18.64	20.94	16.88	19.94	22.65	22.93
EV/FCF Ratio	26.31	37.99	76.89	52.70	79.03	55.36
Debt / Equity Ratio	0.85	0.78	0.92	1.00	0.51	0.60
Debt / EBITDA Ratio	3.62	3.78	3.54	3.76	1.83	2.11
Debt / FCF Ratio	5.87	8.20	19.25	11.72	7.55	5.98
Net Debt / Equity Ratio	0.76	0.70	0.83	0.92	0.48	0.60
Net Debt / EBITDA Ratio	3.36	3.54	3.35	3.60	1.81	2.17
Net Debt / FCF Ratio	5.23	7.35	17.49	10.82	7.17	5.94
Asset Turnover	0.67	0.62	0.60	0.62	0.72	0.69
Inventory Turnover	2.18	2.72	2.58	2.55	2.60	2.79
Quick Ratio	1.15	1.58	1.41	1.25	1.35	1.09
Current Ratio	2.55	2.53	2.70	2.28	2.84	2.24
Return on Equity (ROE)	12.41%	9.93%	10.09%	13.65%	16.42%	15.08%
Return on Assets (ROA)	5.61%	5.05%	5.79%	6.88%	7.92%	7.56%
Return on Invested Capital (ROIC)	8.18%	7.07%	8.55%	10.88%	12.15%	11.46%
Return on Capital Employed (ROCE)	10.20%	9.20%	10.40%	10.20%	14.10%	13.70%
Earnings Yield	4.00%	3.38%	3.60%	3.61%	3.21%	2.89%
FCF Yield	4.91%	3.41%	1.72%	2.51%	1.41%	2.04%
Dividend Yield	2.48%	2.22%	2.57%	2.05%	1.29%	-
Payout Ratio	58.08%	64.45%	63.19%	49.85%	42.45%	44.80%
Buyback Yield / Dilution	-0.40%	-0.45%	-1.27%	-1.04%	-1.26%	-3.90%
Total Shareholder Return	2.08%	1.77%	1.31%	1.00%	0.02%	-3.90%

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