First HoldCo Ratios and Metrics

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

Millions NGN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Apr '26 Apr 27, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2016
Market Capitalization	3,031,742	2,005,949	1,006,863	845,334	391,259	409,206	Upgrade
Market Cap Growth	224.85%	99.23%	19.11%	116.05%	-4.39%	59.44%	Upgrade
Last Close Price	68.20	47.90	27.40	22.46	10.11	10.23	Upgrade
PE Ratio	62.35	52.73	1.50	2.74	2.91	2.73	Upgrade
PS Ratio	2.02	1.34	0.58	0.93	0.74	0.82	Upgrade
PB Ratio	0.94	0.63	0.36	0.48	0.39	0.47	Upgrade
P/FCF Ratio	-	-	0.53	-	-	-	Upgrade
P/OCF Ratio	-	-	0.50	-	-	-	Upgrade
Debt / Equity Ratio	0.53	0.53	0.65	0.81	0.73	0.50	Upgrade
Debt / FCF Ratio	-	-	0.96	-	-	-	Upgrade
Net Debt / Equity Ratio	-1.04	-1.04	-1.54	-1.28	-1.70	-1.67	Upgrade
Net Debt / FCF Ratio	2.89	2.89	-2.27	0.91	1.93	2.90	Upgrade
Return on Equity (ROE)	1.76%	1.76%	29.21%	22.49%	14.54%	18.38%	Upgrade
Return on Assets (ROA)	0.20%	0.20%	3.05%	2.24%	1.40%	1.82%	Upgrade
Earnings Yield	1.25%	1.90%	66.62%	36.46%	34.35%	36.59%	Upgrade
FCF Yield	-38.29%	-57.87%	188.84%	-289.38%	-223.85%	-123.89%	Upgrade
Dividend Yield	0.88%	-	2.19%	1.78%	4.94%	3.42%	Upgrade
Payout Ratio	66.05%	66.05%	2.14%	5.82%	9.35%	10.79%	Upgrade
Buyback Yield / Dilution	-16.69%	-16.69%	-	-	-	-	Upgrade
Total Shareholder Return	-15.80%	-16.69%	2.19%	1.78%	4.94%	3.42%	Upgrade

Source: S&P Capital IQ. Banks template. Financial Sources.