Reckon Ratios and Metrics

Market cap in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 6, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	56	65	68	63	68	105
Market Cap Growth	-1.01%	-4.60%	7.32%	-7.59%	-35.22%	19.23%
Enterprise Value	64	73	67	66	86	126
Last Close Price	0.49	0.57	0.57	0.52	0.53	0.44
PE Ratio	7.54	8.77	15.32	11.33	1.18	10.73
Forward PE	7.03	9.52	12.55	10.50	12.68	10.63
PS Ratio	0.89	1.03	1.25	1.18	1.33	2.13
PB Ratio	2.17	2.53	2.99	3.21	3.81	3.31
P/FCF Ratio	2.35	2.73	3.86	3.33	2.56	10.49
P/OCF Ratio	2.33	2.71	3.79	3.30	2.54	9.77
PEG Ratio	-	2.23	2.23	2.23	2.23	2.23
EV/Sales Ratio	1.02	1.16	1.25	1.23	1.68	2.55
EV/EBITDA Ratio	5.73	7.23	13.62	11.30	4.78	20.27
EV/EBIT Ratio	6.36	7.43	15.01	12.28	17.83	24.59
EV/FCF Ratio	2.70	3.08	3.85	3.46	3.22	12.56
Debt / Equity Ratio	0.37	0.37	0.31	0.27	0.36	0.67
Debt / EBITDA Ratio	0.88	0.88	1.24	0.80	0.36	3.01
Debt / FCF Ratio	0.39	0.39	0.40	0.27	0.24	2.11
Net Debt / Equity Ratio	0.33	0.33	0.26	0.22	0.29	0.62
Net Debt / EBITDA Ratio	0.84	0.84	1.21	0.73	0.29	3.18
Net Debt / FCF Ratio	0.36	0.36	0.34	0.22	0.20	1.97
Asset Turnover	1.22	1.22	1.24	1.32	0.92	0.64
Inventory Turnover	106.54	106.54	89.11	76.95	53.89	29.59
Quick Ratio	0.20	0.20	0.31	0.27	0.26	0.32
Current Ratio	0.30	0.30	0.49	0.44	0.40	0.48
Return on Equity (ROE)	29.14%	29.14%	17.17%	26.01%	14.44%	19.75%
Return on Assets (ROA)	11.91%	11.91%	6.41%	8.23%	5.38%	4.14%
Return on Invested Capital (ROIC)	21.40%	23.24%	13.95%	21.71%	9.71%	8.96%
Return on Capital Employed (ROCE)	24.10%	24.10%	13.00%	18.40%	17.50%	9.10%
Earnings Yield	13.27%	11.41%	6.53%	8.83%	84.64%	9.32%
FCF Yield	42.54%	36.57%	25.89%	30.07%	39.01%	9.54%
Dividend Yield	5.15%	4.39%	4.35%	4.82%	5.67%	11.48%
Payout Ratio	38.44%	38.44%	64.07%	50.86%	9.80%	57.68%
Buyback Yield / Dilution	0.09%	0.09%	0.36%	1.74%	0.55%	-0.49%
Total Shareholder Return	5.25%	4.48%	4.71%	6.56%	6.22%	10.99%

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