Group Five Year Summary

RESULTS (amounts in €mn) IFRS
2009		 IFRS
2008		 IFRS
2007		 IFRS
2006		 IFRS
2005
Revenue 1,125.5 1,672.7 1,863.2 1,461.2 1,243.4
Operating profit 62.7 82.0 236.7 194.0 145.1
Net profit before tax 56.7 68.1 224.2 185.2 135.0
Operating cash flow 212.8 228.3 230.5 201.5 179.6



EQUITY (amounts in €mn) IFRS
2009		 IFRS
2008		 IFRS
2007		 IFRS
2006		 IFRS
2005
Gross assets 1,130.5 1,239.0 1,324.9 1,160.4 969.5
Working capital 123.3 222.3 285.4 229.7 172.1
Ordinary shareholders equity 580.8 517.3 669.7 543.5 416.3
Bank debt and lease obligations (net) 159.4 299.6 225.0 187.6 163.5



RATIOS IFRS
2009		 IFRS
2008		 IFRS
2007		 IFRS
2006		 IFRS
2005
Net debt as % of shareholders’ equity
27.4% 57.9% 33.6% 34.5% 39.2%
Current assets / current liabilities 1.32 1.53 1.55 1.52 1.64



PER ORDINARY SHARE (amounts in €cent) IFRS
2009		 IFRS
2008		 IFRS
2007		 IFRS
2006		 IFRS
2005
Earnings 28.7 26.7 110.5 89.8 66.4
Operating cash flows 128.1 135.7 135.9 119.8 107.2
Net assets 352.5 308.4 396.8 325.2 248.6
Ordinary dividends - 8.0 25 19.0 13.4
AVERAGE NUMBER OF EMPLOYEES 5,049 6,692 6,512 5,090 4,436

REVENUE €mn: 2009: 1,125.5, 2008: 1,672.7, 2007: 1,863.2, 2006: 1,461.2, 2005: 1,243.4

NET PROFIT BEFORE TAX €mn: 2009: 56.7, 2008: 68.1, 2007: 224.2, 2006: 185.2, 2005: 135.0

EARNINGS PER SHARE €Cent: 2009: 28.7, 2008: 26.7, 2007: 110.5, 2006: 89.8, 2005: 66.4

DIVIDENDS PER SHARE €Cent: 2009: nil, 2008: 8.0, 2007: 25.0, 2006: 19.0, 2005: 13.4

Kingspan Group plc Dublin Road, Kingscourt, Co. Cavan, Ireland Telephone: +353 42 969 8000 Fax: +353 42 966 7501 Email: admin@kingspan.ie www.kingspan.com