FTSE COMPANY REPORT Share price analysis relative to sector and index performance Everyman Media Group EMAN Media — GBP 1.555 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 1.6 120 130 1D WTD MTD YTD 1.5 Absolute 0.0 -2.8 6.9 42.0 110 120 Rel.Sector -1.8 -1.1 6.6 31.0 1.4 Rel.Market -1.1 -1.5 6.1 30.0 1.3 100 110 1.2 VALUATION 90 100 1.1 Trailing 80 90 Relative Price Relative 1 Price Relative PE 74.9 0.9 Absolute Price (local currency) (local Price Absolute 70 80 EV/EBITDA 16.0 0.8 60 70 PB 2.4 0.7 PCF 8.5 0.6 50 60 Div Yield 0.0 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 1.6 100 90 90 Div Payout 0.0 90 80 80 ROE 3.2 80 70 70 70 Index) Share Share Sector) Share - - 60 60 60 DESCRIPTION 50 50 50 40 The Company is a independent cinema group in the 40 40 RSI RSI (Absolute) UK. 30 30 30 20 20 10 20 10 RSI (Relative to FTSE UKFTSE All to RSI (Relative RSI (Relative to FTSE UKFTSE All to RSI (Relative 0 10 0 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: Everyman Media Group 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 100 ‖ ‖ 70 5 4.5 60 80 +1SD 4 50 3.5 60 Avg +1SD +1SD 40 3 40 -1SD 2.5 Avg 30 Avg 2 20 20 -1SD 1.5 -1SD 0 ‖ ‖ 10 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 4imprint Group 120.0 4imprint Group 92.7 RELX 17.3 Everyman Media Group 74.9 Informa 29.6 4imprint Group 13.8 RELX 29.3 RELX 17.3 ITV 4.3 Bloomsbury Publishing 24.1 Everyman Media Group 16.0 Media 3.7 STV Group 22.1 Media 14.0 WPP 2.5 ITV 17.1 Pearson 13.6 Everyman Media Group 2.4 Hyve Group -1.0 ITV 8.7 Bloomsbury Publishing 1.7 WPP -4.0 STV Group 8.6 Informa 1.5 Informa -8.1 WPP 8.2 Pearson 1.5 Reach -25.7 Reach 4.3 Reach 1.2 Media -27.7 Hyve Group 0.0 STV Group 0.0 -40 -20 0 20 40 60 80 100 120 140 0 10 20 30 40 50 60 70 80 90 100 0 2 4 6 8 10 12 14 16 18 20 Price to Cash Flow (PCF) Dividend Yield % Price to Sales (PS) 30-Apr-2021 30-Apr-2021 30-Apr-2021 30 1 6 0.9 25 5 0.8 +1SD 0.7 20 4 +1SD 0.6 15 Avg 0.5 3 Avg 0.4 10 2 -1SD 0.3 -1SD 0.2 5 1 0.1 0 0 0 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 4imprint Group 80.0 RELX 2.5 RELX 5.1 RELX 22.3 WPP 2.5 Informa 5.1 STV Group 17.5 Pearson 2.4 Hyve Group 3.0 Bloomsbury Publishing 15.5 Media 2.2 Media 2.5 Media 15.4 Reach 1.9 Everyman Media Group 2.0 Pearson 15.4 STV Group 1.7 Pearson 1.8 ITV 9.3 Bloomsbury Publishing 0.4 STV Group 1.6 Everyman Media Group 8.5 ITV 0.0 Bloomsbury Publishing 1.6 WPP 5.8 Hyve Group 0.0 4imprint Group 1.5 Informa -63.1 Everyman Media Group 0.0 Reach 1.1 Hyve Group -100.0 4imprint Group 0.0 WPP 1.0 -120 -100 -80 -60 -40 -20 0 20 40 60 80 100 0 0.5 1 1.5 2 2.5 3 0 1 2 3 4 5 6 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: Everyman Media Group 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 2 1 4 +1SD 0.9 3.5 0.8 1.5 3 0.7 0.6 2.5 Avg +1SD 1 0.5 2 0.4 1.5 0.3 0.5 1 -1SD Avg 0.2 0.1 0.5 0 0 0 ‖ ‖ 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 RELX 3.4 RELX 71.1 RELX 50.0 WPP 3.2 Pearson 47.4 ITV 28.9 Everyman Media Group 1.6 STV Group 35.5 Pearson 7.3 Media 1.5 Bloomsbury Publishing 9.1 Bloomsbury Publishing 7.2 ITV 1.1 Reach 0.0 4imprint Group 5.0 Hyve Group 0.9 Hyve Group 0.0 Everyman Media Group 3.2 Informa 0.4 Everyman Media Group 0.0 Reach -4.4 Pearson 0.4 4imprint Group 0.0 Media -12.3 4imprint Group 0.2 Informa 0.0 Informa -18.8 Bloomsbury Publishing 0.1 WPP 0.0 WPP -45.9 Reach 0.1 Media 0.0 Hyve Group -50.0 0 0.5 1 1.5 2 2.5 3 3.5 4 0 10 20 30 40 50 60 70 80 -60 -40 -20 0 20 40 60 ROE vs. PB — sector Du Pont Analysis 20 2.5 4.5 18 4 REL 2 16 3.5 14 FOUR 3 1.5 12 2.5 PB 10 2 1 8 1.5 6 1 0.5 ITV 4 Media 0.5 WPP HYVE EMAN 2 BMY 0 0 RCHINF PSON 2017 2018 2019 2020 2021 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: Everyman Media Group 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). EV is full company Market Capitalisation at the data date corresponding sector of the FTSE All Share Index for up to 366 days, rebased to the start plus last annual net debt and Preferred Stock. Net Debt is total financial debt less cash date. Note that the stock itself may not be a FTSE All share constituent.