Downer EDI 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	Apr '26 Apr 10, 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	5,405	4,231	3,111	2,755	3,405	3,886
Market Cap Growth	47.63%	36.00%	12.90%	-19.08%	-12.38%	49.76%
Enterprise Value	6,225	5,350	4,489	4,418	4,746	5,914
Last Close Price	8.21	6.09	4.31	3.70	4.37	4.64
PE Ratio	37.05	34.04	55.45	-	25.39	22.11
Forward PE	17.77	14.60	13.29	13.96	13.31	14.18
PS Ratio	0.53	0.40	0.28	0.24	0.31	0.34
PB Ratio	2.51	1.89	1.38	1.20	1.21	1.31
P/TBV Ratio	-	136.92	-	-	-	-
P/FCF Ratio	11.82	9.54	7.41	31.46	13.51	8.60
P/OCF Ratio	9.50	7.52	5.72	8.66	6.87	5.48
PEG Ratio	1.53	0.70	1.47	3.49	3.33	3.55
EV/Sales Ratio	0.62	0.51	0.41	0.38	0.43	0.51
EV/EBITDA Ratio	9.40	10.40	9.74	12.04	14.81	10.38
EV/EBIT Ratio	14.80	14.24	14.25	20.79	29.50	21.21
EV/FCF Ratio	13.61	12.06	10.69	50.43	18.83	13.09
Debt / Equity Ratio	0.62	0.70	0.81	0.94	0.68	0.73
Debt / EBITDA Ratio	2.04	2.38	2.98	4.11	3.98	2.89
Debt / FCF Ratio	2.90	3.52	4.36	24.47	7.59	4.80
Net Debt / Equity Ratio	0.30	0.32	0.44	0.55	0.42	0.46
Net Debt / EBITDA Ratio	1.24	1.37	2.16	3.41	3.65	2.38
Net Debt / FCF Ratio	1.40	1.59	2.37	14.30	4.64	3.01
Asset Turnover	1.65	1.59	1.57	1.59	1.42	1.38
Inventory Turnover	41.51	44.88	43.64	47.17	42.56	34.60
Quick Ratio	0.79	0.79	1.02	1.04	0.99	0.90
Current Ratio	0.89	0.91	1.14	1.19	1.10	1.03
Return on Equity (ROE)	7.80%	6.63%	3.61%	-15.12%	4.87%	6.62%
Return on Assets (ROA)	4.16%	3.55%	2.82%	1.81%	1.30%	2.08%
Return on Invested Capital (ROIC)	10.07%	8.99%	8.29%	5.65%	2.46%	4.87%
Return on Capital Employed (ROCE)	13.60%	12.10%	7.70%	4.80%	3.40%	5.90%
Earnings Yield	2.75%	3.23%	2.22%	-14.39%	4.11%	4.67%
FCF Yield	8.46%	10.49%	13.49%	3.18%	7.40%	11.63%
Dividend Yield	3.03%	4.09%	3.94%	3.52%	5.49%	4.52%
Payout Ratio	110.70%	116.17%	154.85%	-	122.43%	84.58%
Buyback Yield / Dilution	1.28%	1.12%	0.40%	0.08%	1.98%	-23.40%
Total Shareholder Return	4.31%	5.21%	4.35%	3.60%	7.47%	-18.88%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.