INVICTUS INVESTMENT

Invictus Investment Company PLC

INVICTUSStocksAbu Dhabi Securities ExchangeIndustrials

Financials

Income Statement Balance Sheet Cash Flow Ratios

Annual Semi-annual Quarterly

Ratios

1-5

	CurrentMar 10, 2026	2025Dec 31, 2025	2024Dec 31, 2024	2023Dec 31, 2023	2022Dec 31, 2022
Market & Price
Market Capitalization	1.85B	2.50B	2.17B	2.90B	4.28B
Market Cap Growth	-11.8%	+14.9%	-25.1%	-32.2%	—
Enterprise Value	5.12B	5.69B	3.15B	3.60B	4.61B
Last Close Price	1.65	2.23	1.91	2.50	3.52
Valuation Multiples
PE Ratio	8.18	11.06	12.90	13.58	9.41
PS Ratio	0.14	0.19	0.24	0.36	0.72
PB Ratio	1.28	1.73	1.77	2.72	4.16
P/TBV Ratio	2.07	2.80	2.05	2.72	4.17
P/FCF Ratio	—	—	—	—	186.77
P/OCF Ratio	—	—	—	—	164.34
EV/Sales Ratio	0.39	0.43	0.35	0.44	0.77
EV/EBITDA Ratio	11.90	13.32	19.62	13.25	9.06
EV/EBIT Ratio	13.96	15.46	20.08	13.31	9.06
EV/FCF Ratio	-10.16	—	—	—	201.44
Leverage & Capital
Debt / Equity Ratio	2.85	2.85	2.18	1.02	0.71
Debt / EBITDA Ratio	9.53	9.53	16.62	4.02	1.44
Debt / FCF Ratio	—	—	—	—	32.06
Net Debt / Equity Ratio	2.23	2.23	1.35	0.68	0.19
Net Debt / EBITDA Ratio	7.53	7.53	10.39	2.65	0.39
Net Debt / FCF Ratio	-6.38	-6.38	-5.51	-2.02	8.57
Efficiency & Liquidity
Asset Turnover	2.35	2.35	2.42	3.01	3.17
Inventory Turnover	12.97	12.97	12.73	12.98	18.44
Quick Ratio	0.88	0.88	1.23	1.21	1.11
Current Ratio	1.20	1.20	1.59	1.64	1.61
Returns & Yields
Return on Equity (ROE)	+17.0%	+17.0%	+14.5%	+20.4%	+71.1%
Return on Assets (ROA)	+4.1%	+4.1%	+2.7%	+6.3%	+16.9%
Return on Invested Capital (ROIC)	+6.3%	+7.7%	+6.5%	+17.9%	+53.2%
Return on Capital Employed (ROCE)	+17.5%	+17.5%	+8.0%	+25.2%	+49.5%
Earnings Yield	+12.2%	+9.0%	+7.7%	+7.4%	+10.6%
FCF Yield	-27.2%	-20.2%	-13.9%	-12.3%	+0.5%
Dividend Yield	+2.2%	+1.6%	+1.5%	+1.6%	+4.4%
Payout Ratio	+14.6%	+14.6%	+26.7%	+90.8%	+2.6%
Buyback Yield / Dilution	—	—	—	-40.0%	-19,894.8%
Total Shareholder Return	+2.2%	+1.6%	+1.5%	-38.4%	-19,890.3%

Income Statement Balance Sheet Cash Flow Ratios

Annual Semi-annual Quarterly

Ratios

1-5

	CurrentMar 10, 2026	2025Dec 31, 2025	2024Dec 31, 2024	2023Dec 31, 2023	2022Dec 31, 2022
Market & Price
Market Capitalization	1.85B	2.50B	2.17B	2.90B	4.28B
Market Cap Growth	-11.8%	+14.9%	-25.1%	-32.2%	—
Enterprise Value	5.12B	5.69B	3.15B	3.60B	4.61B
Last Close Price	1.65	2.23	1.91	2.50	3.52
Valuation Multiples
PE Ratio	8.18	11.06	12.90	13.58	9.41
PS Ratio	0.14	0.19	0.24	0.36	0.72
PB Ratio	1.28	1.73	1.77	2.72	4.16
P/TBV Ratio	2.07	2.80	2.05	2.72	4.17
P/FCF Ratio	—	—	—	—	186.77
P/OCF Ratio	—	—	—	—	164.34
EV/Sales Ratio	0.39	0.43	0.35	0.44	0.77
EV/EBITDA Ratio	11.90	13.32	19.62	13.25	9.06
EV/EBIT Ratio	13.96	15.46	20.08	13.31	9.06
EV/FCF Ratio	-10.16	—	—	—	201.44
Leverage & Capital
Debt / Equity Ratio	2.85	2.85	2.18	1.02	0.71
Debt / EBITDA Ratio	9.53	9.53	16.62	4.02	1.44
Debt / FCF Ratio	—	—	—	—	32.06
Net Debt / Equity Ratio	2.23	2.23	1.35	0.68	0.19
Net Debt / EBITDA Ratio	7.53	7.53	10.39	2.65	0.39
Net Debt / FCF Ratio	-6.38	-6.38	-5.51	-2.02	8.57
Efficiency & Liquidity
Asset Turnover	2.35	2.35	2.42	3.01	3.17
Inventory Turnover	12.97	12.97	12.73	12.98	18.44
Quick Ratio	0.88	0.88	1.23	1.21	1.11
Current Ratio	1.20	1.20	1.59	1.64	1.61
Returns & Yields
Return on Equity (ROE)	+17.0%	+17.0%	+14.5%	+20.4%	+71.1%
Return on Assets (ROA)	+4.1%	+4.1%	+2.7%	+6.3%	+16.9%
Return on Invested Capital (ROIC)	+6.3%	+7.7%	+6.5%	+17.9%	+53.2%
Return on Capital Employed (ROCE)	+17.5%	+17.5%	+8.0%	+25.2%	+49.5%
Earnings Yield	+12.2%	+9.0%	+7.7%	+7.4%	+10.6%
FCF Yield	-27.2%	-20.2%	-13.9%	-12.3%	+0.5%
Dividend Yield	+2.2%	+1.6%	+1.5%	+1.6%	+4.4%
Payout Ratio	+14.6%	+14.6%	+26.7%	+90.8%	+2.6%
Buyback Yield / Dilution	—	—	—	-40.0%	-19,894.8%
Total Shareholder Return	+2.2%	+1.6%	+1.5%	-38.4%	-19,890.3%