Computershare Ratios and Metrics

Market cap in millions AUD. Fiscal year is July - June.

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 7, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Capitalization	17,774	23,075	15,568	14,115	14,876	10,203
Market Cap Growth	-24.29%	48.22%	10.29%	-5.11%	45.80%	42.37%
Enterprise Value	18,907	24,839	18,034	17,212	17,402	12,539
Last Close Price	30.73	38.73	24.93	21.44	22.03	14.74
PE Ratio	20.01	24.92	29.46	21.12	45.02	40.48
Forward PE	15.12	18.86	14.23	13.17	21.89	23.80
PS Ratio	3.72	4.85	3.49	3.35	4.00	3.35
PB Ratio	5.28	7.02	5.33	4.39	4.75	3.36
P/FCF Ratio	15.35	19.39	15.14	16.80	22.69	26.35
P/OCF Ratio	14.70	18.37	14.25	15.63	20.73	24.95
PEG Ratio	2.47	2.88	4.34	0.84	1.44	5.63
EV/Sales Ratio	3.96	5.22	4.04	4.08	4.67	4.12
EV/EBITDA Ratio	11.83	15.61	12.26	11.38	21.80	19.97
EV/EBIT Ratio	14.07	17.96	14.52	14.97	37.64	34.22
EV/FCF Ratio	16.33	20.88	17.54	20.49	26.54	32.38
Debt / Equity Ratio	0.83	1.00	1.16	1.40	1.31	0.86
Debt / EBITDA Ratio	1.76	2.01	2.23	2.87	4.79	3.80
Debt / FCF Ratio	2.42	2.75	3.29	5.37	6.28	6.74
Net Debt / Equity Ratio	0.34	0.41	0.55	0.87	0.85	0.50
Net Debt / EBITDA Ratio	0.73	0.86	1.08	1.85	3.32	2.40
Net Debt / FCF Ratio	0.98	1.14	1.55	3.32	4.05	3.89
Asset Turnover	0.63	0.60	0.53	0.46	0.45	0.45
Inventory Turnover	-	-	-	343.67	410.57	373.08
Quick Ratio	2.37	1.97	2.68	1.30	1.18	1.26
Current Ratio	2.78	2.19	2.94	1.68	1.58	1.73
Return on Equity (ROE)	28.70%	29.52%	24.12%	22.48%	10.26%	9.78%
Return on Assets (ROA)	11.03%	10.84%	9.20%	7.84%	3.52%	3.35%
Return on Invested Capital (ROIC)	22.51%	22.92%	16.79%	13.79%	6.34%	5.81%
Return on Capital Employed (ROCE)	20.40%	20.60%	18.70%	15.80%	6.70%	6.50%
Earnings Yield	5.06%	4.01%	3.40%	4.73%	2.22%	2.47%
FCF Yield	6.51%	5.16%	6.61%	5.95%	4.41%	3.80%
Dividend Yield	3.58%	2.40%	3.29%	3.26%	2.45%	3.12%
Payout Ratio	54.26%	47.85%	77.60%	48.08%	82.88%	90.45%
Buyback Yield / Dilution	2.15%	1.95%	0.85%	0.02%	-8.12%	-3.38%
Total Shareholder Return	5.72%	4.35%	4.14%	3.28%	-5.67%	-0.27%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.