FTSE COMPANY REPORT Share price analysis relative to sector and index performance Cohort CHRT Aerospace and Defense — GBP 6.56 at close 14 May 2021 Absolute Relative to FTSE UK All-Share Sector Relative to FTSE UK All-Share Index PERFORMANCE 14-May-2021 14-May-2021 14-May-2021 7 115 105 1D WTD MTD YTD 110 Absolute 0.6 0.3 2.2 3.8 100 Rel.Sector -2.2 -1.3 -1.1 -0.1 105 Rel.Market -0.5 1.7 1.5 -5.0 6.5 100 95 VALUATION 95 6 90 90 Trailing Relative Price Relative Price Relative 85 85 PE 27.5 Absolute Price (local currency) (local Price Absolute 5.5 EV/EBITDA 13.9 80 80 PB 3.5 75 PCF 22.6 5 70 75 Div Yield 1.6 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Price/Sales 2.0 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 0.4 100 90 90 Div Payout 43.4 90 80 80 ROE 13.1 80 70 70 70 Index) Share Share Sector) Share - - 60 60 60 DESCRIPTION 50 50 50 The Company is the parent company of five 40 40 40 RSI RSI (Absolute) innovative, agile and responsive businesses 30 operating in defence and related markets. 30 30 20 10 20 20 RSI (Relative to FTSE UKFTSE All to RSI (Relative RSI (Relative to FTSE UKFTSE All to RSI (Relative 0 10 10 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Past performance is no guarantee of future results. Please see the final page for important legal disclosures. 1 of 4 FTSE COMPANY REPORT: Cohort 14 May 2021 Valuation Metrics Price to Earnings (PE) EV to EBITDA Price to Book (PB) 30-Apr-2021 30-Apr-2021 30-Apr-2021 55 17 4.5 50 16 4 15 45 14 +1SD 3.5 40 +1SD 13 +1SD 35 12 3 30 Avg 11 Avg Avg 2.5 10 25 9 -1SD 2 -1SD 20 -1SD 8 15 7 1.5 May-2016 May-2017 May-2018 May-2019 May-2020 May-2016 May-2017 May-2018 May-2019 May-2020 May-2016 May-2017 May-2018 May-2019 May-2020 Avon Rubber 120.0 Rolls-Royce Holdings 42.6 Avon Rubber 5.7 Cohort 27.5 Avon Rubber 22.6 Aerospace and Defense 4.9 Chemring Group 21.4 Meggitt 14.8 BAE Systems 3.5 Qinetiq Group 17.9 Cohort 13.9 Cohort 3.5 Ultra Electronics Holdings 17.1 Senior 11.5 Ultra Electronics Holdings 3.1 BAE Systems 12.5 Aerospace and Defense 11.2 Chemring Group 2.2 Rolls-Royce Holdings -2.8 Qinetiq Group 10.7 Qinetiq Group 2.2 Senior -2.9 Chemring Group 10.5 Meggitt 1.8 Babcock International Group -7.5 Ultra Electronics Holdings 10.5 Senior 1.2 Meggitt -11.6 BAE Systems 8.6 Babcock International Group 0.6 Aerospace and Defense -17.5 Babcock International Group 5.4 Rolls-Royce Holdings 0.0 -40 -20 0 20 40 60 80 100 120 140 0 5 10 15 20 25 30 35 40 45 0 1 2 3 4 5 6 7 Price to Cash Flow (PCF) Dividend Yield % Price to Sales (PS) 30-Apr-2021 30-Apr-2021 30-Apr-2021 80 ‖ ‖ 2.3 2.6 2.2 70 2.4 2.1 +1SD 60 2 2.2 50 1.9 2 1.8 +1SD 40 Avg 1.8 +1SD 1.7 30 1.6 1.6 Avg Avg -1SD 20 1.5 1.4 1.4 -1SD 10 1.2 -1SD 1.3 0 1.2 1 May-2016 May-2017 May-2018 May-2019 May-2020 May-2016 May-2017 May-2018 May-2019 May-2020 May-2016 May-2017 May-2018 May-2019 May-2020 Avon Rubber 80.0 BAE Systems 4.7 Avon Rubber 6.1 Meggitt 23.6 Ultra Electronics Holdings 2.8 Meggitt 2.2 Cohort 22.6 Aerospace and Defense 2.6 Cohort 2.0 BAE Systems 16.5 Babcock International Group 2.5 Chemring Group 1.8 Qinetiq Group 12.2 Qinetiq Group 2.0 Qinetiq Group 1.8 Ultra Electronics Holdings 11.0 Cohort 1.6 Ultra Electronics Holdings 1.7 Chemring Group 10.2 Chemring Group 1.5 Aerospace and Defense 0.9 Senior 9.2 Avon Rubber 0.8 BAE Systems 0.8 Babcock International Group 3.8 Senior 0.0 Rolls-Royce Holdings 0.7 Rolls-Royce Holdings -2.8 Rolls-Royce Holdings 0.0 Senior 0.6 Aerospace and Defense -38.1 Meggitt 0.0 Babcock International Group 0.3 -60 -40 -20 0 20 40 60 80 100 0 0.5 1 1.5 2 2.5 3 3.5 4 4.5 5 0 1 2 3 4 5 6 7 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: Cohort 14 May 2021 Valuation Metrics Net Debt to Equity Dividend Payout (DP) Return on Equity (RoE) 30-Apr-2021 30-Apr-2021 30-Apr-2021 0.5 80 14 13 +1SD 70 +1SD 0.4 12 +1SD 60 11 0.3 Avg 10 Avg 50 9 0.2 Avg 40 8 -1SD 0.1 7 -1SD 30 6 -1SD 0 20 5 May-2016 May-2017 May-2018 May-2019 May-2020 May-2016 May-2017 May-2018 May-2019 May-2020 May-2016 May-2017 May-2018 May-2019 May-2020 BAE Systems 1.4 Avon Rubber 100.0 BAE Systems 25.9 Babcock International Group 1.2 BAE Systems 58.7 Ultra Electronics Holdings 18.7 Ultra Electronics Holdings 48.2 Aerospace and Defense 1.0 Cohort 13.1 Cohort 43.4 Senior 0.6 Qinetiq Group 35.4 Qinetiq Group 12.8 Ultra Electronics Holdings 0.5 Senior 0.0 Aerospace and Defense 7.1 Cohort 0.4 Rolls-Royce Holdings 0.0 Avon Rubber 5.3 Meggitt 0.0 Avon Rubber 0.3 Babcock International Group -7.2 Chemring Group 0.0 Chemring Group 0.2 Babcock International Group 0.0 Meggitt -14.0 Qinetiq Group 0.0 Aerospace and Defense 0.0 Senior -33.3 0 0.2 0.4 0.6 0.8 1 1.2 1.4 1.6 0 20 40 60 80 100 120 -40 -30 -20 -10 0 10 20 30 ROE vs. PB — sector Du Pont Analysis 6.0 2.5 14 AVON 5.5 12 2 5.0 Aerospace and De 4.5 10 4.0 1.5 8 3.5 CHRT BA. PB 6 3.0 ULE 1 2.5 4 CHG QQ. 2.0 0.5 MGGT 2 1.5 SNR 1.0 0 0 2017 2018 2019 2020 2021 0.5 BAB 0 2 4 6 8 10 12 14 16 18 20 22 24 26 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: Cohort 14 May 2021 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).