Nordic Group Limited (SGX:MR7)

Model N Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 12, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	155	140	144	180	159	89
Market Cap Growth	19.07%	-2.95%	-20.00%	13.08%	77.85%	-21.30%
Enterprise Value	170	168	175	217	150	89
Last Close Price	0.39	0.34	0.33	0.40	0.35	0.19
PE Ratio	9.02	7.98	9.01	8.70	11.46	16.32
PS Ratio	0.93	0.88	0.90	1.11	1.54	1.11
PB Ratio	1.16	1.08	1.23	1.64	1.63	1.01
P/TBV Ratio	1.71	1.61	1.94	2.72	2.34	1.52
P/FCF Ratio	6.20	8.55	14.14	5.27	17.29	5.23
P/OCF Ratio	5.79	7.62	12.74	5.14	16.03	4.98
EV/Sales Ratio	1.02	1.06	1.09	1.33	1.46	1.10
EV/EBITDA Ratio	6.08	6.75	7.41	7.31	8.69	10.35
EV/EBIT Ratio	7.73	8.24	9.17	9.63	11.18	25.70
EV/FCF Ratio	6.79	10.31	17.21	6.35	16.31	5.20
Debt / Equity Ratio	0.34	0.51	0.87	0.71	0.65	0.56
Debt / EBITDA Ratio	1.63	2.49	4.21	2.61	3.65	5.65
Debt / FCF Ratio	1.82	4.01	10.04	2.29	6.92	2.90
Asset Turnover	0.71	0.63	0.64	0.76	0.57	0.49
Inventory Turnover	6.31	6.23	6.02	6.92	5.87	5.41
Quick Ratio	1.28	1.30	1.06	1.10	1.27	1.29
Current Ratio	1.69	1.56	1.25	1.36	1.48	1.49
Return on Equity (ROE)	13.43%	14.16%	14.05%	20.09%	14.88%	6.28%
Return on Assets (ROA)	5.81%	5.10%	4.74%	6.54%	4.66%	1.31%
Return on Capital (ROIC)	7.09%	6.16%	5.85%	8.06%	5.60%	1.60%
Return on Capital Employed (ROCE)	15.10%	14.30%	14.80%	16.60%	12.60%	3.40%
Earnings Yield	11.11%	12.54%	11.10%	11.49%	8.72%	6.13%
FCF Yield	16.12%	11.70%	7.07%	18.97%	5.78%	19.11%
Dividend Yield	4.43%	5.14%	4.75%	5.16%	3.98%	2.93%
Payout Ratio	40.47%	32.87%	47.71%	33.88%	31.94%	43.12%
Buyback Yield / Dilution	0.12%	0.09%	-1.81%	-1.15%	0.54%	0.47%
Total Shareholder Return	4.56%	5.23%	2.94%	4.01%	4.53%	3.40%

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.