Exscientia Ratios and Metrics

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Aug '25 Aug 5, 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	2016 - 2020
Market Capitalization	339,684	308,517	289,349	255,302	272,736	182,645	Upgrade
Market Cap Growth	5.55%	6.62%	13.34%	-6.39%	49.33%	-4.08%	Upgrade
Last Close Price	172.05	140.96	119.67	97.31	96.65	60.70	Upgrade
PE Ratio	10.65	8.60	7.59	9.50	10.73	11.60	Upgrade
PS Ratio	4.32	3.81	3.65	4.09	4.95	4.19	Upgrade
PB Ratio	1.57	1.34	1.31	1.25	1.41	1.06	Upgrade
P/FCF Ratio	-	-	5.55	-	-	-	Upgrade
P/OCF Ratio	-	-	5.44	-	-	-	Upgrade
Debt / Equity Ratio	5.27	4.85	5.13	5.39	4.66	5.62	Upgrade
Debt / FCF Ratio	-	-	21.82	-	-	-	Upgrade
Return on Equity (ROE)	15.21%	15.84%	17.90%	13.53%	13.92%	9.61%	Upgrade
Return on Assets (ROA)	0.80%	0.97%	1.07%	0.79%	0.80%	0.53%	Upgrade
Earnings Yield	9.72%	11.63%	13.17%	10.53%	9.32%	8.62%	Upgrade
FCF Yield	-45.38%	-33.93%	18.02%	-68.59%	-34.91%	-10.73%	Upgrade
Dividend Yield	6.68%	6.03%	7.10%	6.94%	10.45%	6.75%	Upgrade
Payout Ratio	69.77%	66.11%	37.24%	47.94%	69.78%	-	Upgrade
Buyback Yield / Dilution	2.21%	1.90%	2.00%	1.19%	-0.09%	-0.09%	Upgrade
Total Shareholder Return	9.02%	7.93%	9.10%	8.13%	10.36%	6.66%	Upgrade

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.