FTSE COMPANY REPORT Share price analysis relative to sector and index performance Data as at: 30 January 2020 Celtic CCP Travel & Leisure — GBP 1.425 at close 30 January 2020 Absolute Relative to FTSE UK All-Share Sector Relative to FTSE UK All-Share Index PERFORMANCE 30-Jan-2020 30-Jan-2020 30-Jan-2020 1.7 105 100 1D WTD MTD YTD Absolute 0.0 2.2 -12.3 -12.3 1.65 100 95 Rel.Sector 1.6 4.7 -7.7 -7.7 Rel.Market 1.3 4.8 -10.4 -10.4 1.6 95 90 1.55 VALUATION 90 1.5 85 Trailing 85 RelativePrice RelativePrice 1.45 80 PE 17.5 Absolute(localPrice currency) 80 1.4 EV/EBITDA -ve 75 PB 1.9 1.35 75 PCF -ve 1.3 70 70 Div Yield 0.0 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Price/Sales 1.8 Absolute Price 4-wk mov.avg. 13-wk mov.avg. Relative Price 4-wk mov.avg. 13-wk mov.avg. Relative Price 4-wk mov.avg. 13-wk mov.avg. Net Debt/Equity 0.1 100 80 80 Div Payout 0.0 90 70 70 ROE 12.9 80 60 60 70 Index) Share Share Sector) Share - - 50 DESCRIPTION 60 50 50 40 40 The principal activity of the Group is the operation of 40 30 RSI RSI (Absolute) a professional football club, with related and ancillary 30 30 activities. 20 20 20 10 10 RSI (Relative to FTSE UKFTSE All to RSI (Relative RSI (Relative to FTSE UKFTSE All to RSI (Relative 0 10 0 Jan-2019 Mar-2019 May-2019 Jul-2019 Sep-2019 Nov-2019 Jan-2019 Mar-2019 May-2019 Jul-2019 Sep-2019 Nov-2019 Jan-2019 Mar-2019 May-2019 Jul-2019 Sep-2019 Nov-2019 See final page and http://www.londonstockexchange.com/prices-and-markets/stocks/services-stock/ftse-note.htm for further details. Past performance is no guarantee of future results. Please see the final page for important legal disclosures. 1 of 4 FTSE COMPANY REPORT: Celtic 30 January 2020 Valuation Metrics Price to Earnings (PE) EV to EBITDA Price to Book (PB) 31-Dec-2019 31-Dec-2019 31-Dec-2019 100 ‖ ‖ 15 3 +1SD 80 +1SD 2.5 10 60 Avg Avg 2 40 -1SD +1SD 5 -1SD 1.5 20 Avg 0 ‖ ‖ 0 ‖ ‖ ‖ ‖ 1 Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Restaurant Group 116.4 Trainline 59.1 Dominos Pizza Group 25.0 The Gym Group 55.4 On The Beach Group 20.7 Compass Group 9.0 Gamesys Group 53.0 InterContinental Hotels Group 17.2 SSP Group 8.8 On The Beach Group 40.7 Flutter Entertainment 16.7 Stagecoach Group 6.9 Flutter Entertainment Wetherspoon(J D) 37.4 Dominos Pizza Group 15.4 5.5 Travel & Leisure 22.4 Travel & Leisure 2.7 Travel & Leisure 8.6 Celtic 17.5 Celtic 1.9 FirstGroup FirstGroup -22.8 4.3 FirstGroup 1.0 DP Eurasia -43.0 Go-Ahead Group 4.2 Hostelworld Group 1.0 Marstons -44.8 Stagecoach Group 3.6 Ei Group 1.0 GVC Holdings -86.0 International Consolidated Airlines Group 3.5 InterContinental Hotels Group 0.0 Trainline -120.0 Celtic 0.0 Trainline 0.0 -150 -100 -50 0 50 100 150 0 10 20 30 40 50 60 70 0 5 10 15 20 25 30 Price to Cash Flow (PCF) Dividend Yield % Price to Sales (PS) 31-Dec-2019 31-Dec-2019 31-Dec-2019 80 ‖ ‖ ‖ ‖ 1 2.4 0.9 70 2.2 0.8 60 0.7 2 50 +1SD 0.6 1.8 40 0.5 1.6 +1SD 30 0.4 0.3 1.4 Avg 20 Avg 0.2 1.2 10 0.1 -1SD 0 ‖ ‖ 0 1 Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Trainline 40.1 Hostelworld Group 9.6 Trainline 11.6 On The Beach Group 27.9 William Hill 6.3 On The Beach Group 4.6 Flutter Entertainment 22.9 Marstons 5.9 Flutter Entertainment 4.0 InterContinental Hotels Group 19.1 Cineworld Group 5.3 InterContinental Hotels Group 4.0 Hollywood Bowl Group 888 Holdings 18.9 Fuller Smith & Turner 5.1 3.3 Celtic 1.8 Travel & Leisure 9.7 Travel & Leisure 2.8 Travel & Leisure 1.1 International Consolidated Airlines Group Wizz Air Holdings 4.5 0.0 DP Eurasia 0.6 Go-Ahead Group 4.4 Gamesys Group 0.0 Stagecoach Group 0.5 Playtech 3.7 FirstGroup 0.0 TUI AG 0.3 FirstGroup 2.7 DP Eurasia 0.0 Go-Ahead Group 0.3 Celtic -29.8 Celtic 0.0 FirstGroup 0.2 -40 -30 -20 -10 0 10 20 30 40 50 0 2 4 6 8 10 12 0 2 4 6 8 10 12 14 Note: bar chart reflects the top and bottom five current values for the valuation ratio in question for FTSE All Shares stocks in the same sector as the stock concerned. All valuation metrics are trailing. 2 of 4 FTSE COMPANY REPORT: Celtic 30 January 2020 Valuation Metrics Net Debt to Equity Dividend Payout (DP) Return on Equity (RoE) 31-Dec-2019 31-Dec-2019 31-Dec-2019 0.55 100 35 90 0.5 30 +1SD 0.45 80 70 25 0.4 +1SD 60 0.35 20 50 Avg 0.3 Avg 40 15 0.25 30 10 0.2 20 +1SD 5 0.15 -1SD 10 -1SD 0.1 0 ‖ Avg 0 ‖ ‖ Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Jan-2015 Jan-2016 Jan-2017 Jan-2018 Jan-2019 Dominos Pizza Group 81.5 Restaurant Group 100.0 Dominos Pizza Group 50.0 Stagecoach Group 3.4 TUI AG 100.0 888 Holdings 50.0 Wetherspoon(J D) 2.5 Hostelworld Group 100.0 International Consolidated Airlines Group 42.4 William Hill 2.4 InterContinental Hotels Group 100.0 Compass Group 37.3 PPHE Hotel Group 2.4 SSP Group 100.0 SSP Group 36.0 Travel & Leisure 0.7 Travel & Leisure 80.6 Celtic 12.9 Celtic 0.1 FirstGroup 0.0 Travel & Leisure 12.2 Flutter Entertainment 0.1 Ei Group 0.0 GVC Holdings -2.8 Wizz Air Holdings 0.0 Celtic 0.0 FirstGroup -4.4 Hostelworld Group 0.0 William Hill 0.0 DP Eurasia -7.0 888 Holdings 0.0 Marstons 0.0 Ei Group -14.7 On The Beach Group 0.0 GVC Holdings 0.0 William Hill -50.0 0 10 20 30 40 50 60 70 80 90 0 20 40 60 80 100 120 -60 -40 -20 0 20 40 60 ROE vs. PB — sector Du Pont Analysis 25 3.5 40 3 35 20 DOM 2.5 30 2 25 15 1.5 20 PB 1 15 10 SSPGCPG 0.5 10 SGC WMH JDW 5 OTB 888 0 5 BOWL DPEU GYS TEG GYMRNK Travel & Leisure GOG FLTR PPHEZJTUINEX WIZZ IAG -0.5 0 GVC RTN CCLCCP ‖ FGPEIGMARS HSWFSTAWTBMABPTEC CINE 2015 2016 2017 2018 2019 0 0 10 20 30 40 50 60 Net Margin Asset Turnover Gearing ROE (rhs) ‖ ROE Note: bar chart reflects the top and bottom five current values for the valuation ratio in question for FTSE All Shares stocks in the same sector as the stock concerned. All valuation metrics are trailing. 3 of 4 FTSE COMPANY REPORT: Celtic 30 January 2020 Brief description Brief description Price to Earnings Price to Earnings (PE) is price over earnings per share. Earnings are based on the latest Gearing Gearing is Total Assets divided by Common Equity. Total Assets and Common Equity are (PE) available fiscal year earnings. each averaged over two years, that is, t and (t-1). Price to Sales (PS) Price to Sales (PS) is price divided by sales per share. It is based on sales from continuing Asset Turnover Asset turnover is Sales divided by Total Assets. Total Assets is averaged over two years, operations for the fiscal year. that is, t and (t-1). Price to Book (PB) Price to Book (PB) is price at the indicated date divided by common equity per share. Dupont Breakdown Return on Equity (RoE) = Net Margin * Gearing * Asset Turnover Common/ordinary equity is generally as reported at the most recent fiscal year-end but is Analysis adjusted to exclude minority interest, preferred stock and selected items as appropriate. RoE vs PB Plot of RoE versus PB at last month end for all FTSE UK All Share stocks in the sector Price to Cash Flow Price to Cash Flow (PCF) is price at the indicated date divided by cash flow per share. relative to the stock in question. Data may be limited to the stock in question if there are (PCF) currently no stocks in the corresponding FTSE UK All Share sector. Net Debt Equity Net Debt Equity is Net Debt as a percentage of common equity. Not calculated if Absolute Absolute graphs reflect performance for the stock in question for up to 366 days adjusted denominator (common equity) is negative for intervening corporate actions. EV to EBITDA EV to EBITDA is Enterprise Value divided by EBITDA (Earnings before Interest and Taxes, Relative Relative charts reflect the performance for the stock in question relative to the depreciation and amortisation).