Shine Justice 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	Feb '26 Feb 20, 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	121	118	122	120	187	189
Market Cap Growth	-19.55%	-3.23%	2.05%	-36.11%	-0.92%	41.56%
Enterprise Value	202	209	190	197	235	236
Last Close Price	0.72	0.67	0.63	0.60	0.89	0.86
PE Ratio	225.00	206.39	20.21	36.06	6.01	7.39
Forward PE	10.00	9.72	4.62	3.54	6.01	7.22
PS Ratio	0.59	0.58	0.62	0.53	0.87	1.01
PB Ratio	0.46	0.45	0.45	0.44	0.67	0.74
P/TBV Ratio	0.56	0.55	0.53	0.54	0.81	0.89
P/FCF Ratio	6.75	6.58	2.52	-	7.09	3.96
P/OCF Ratio	6.21	6.06	2.47	24.80	6.85	3.85
PEG Ratio	-	0.05	0.04	0.70	0.61	0.72
EV/Sales Ratio	0.98	1.02	0.96	0.87	1.10	1.26
EV/EBITDA Ratio	8.22	12.82	8.46	13.19	4.62	5.39
EV/EBIT Ratio	15.85	16.41	10.27	15.01	4.70	5.57
EV/FCF Ratio	11.24	11.63	3.91	-	8.91	4.95
Debt / Equity Ratio	0.38	0.38	0.32	0.41	0.33	0.37
Debt / EBITDA Ratio	4.04	4.04	2.86	4.47	1.54	1.78
Debt / FCF Ratio	5.52	5.52	1.78	-	3.51	1.96
Net Debt / Equity Ratio	0.31	0.31	0.21	0.33	0.14	0.15
Net Debt / EBITDA Ratio	4.97	4.97	2.52	5.99	0.78	0.85
Net Debt / FCF Ratio	4.51	4.51	1.17	-23.32	1.51	0.78
Asset Turnover	0.35	0.35	0.33	0.37	0.36	0.34
Quick Ratio	1.85	1.85	2.14	1.51	2.35	2.41
Current Ratio	1.90	1.90	2.21	1.54	2.40	2.44
Return on Equity (ROE)	0.03%	0.03%	2.28%	1.26%	11.82%	10.16%
Return on Assets (ROA)	1.36%	1.36%	1.90%	1.33%	5.27%	4.75%
Return on Invested Capital (ROIC)	0.08%	0.08%	3.45%	2.21%	11.46%	9.85%
Return on Capital Employed (ROCE)	2.90%	2.90%	4.00%	3.10%	10.50%	9.60%
Earnings Yield	0.47%	0.48%	4.95%	2.77%	16.64%	13.53%
FCF Yield	14.82%	15.19%	39.72%	-3.21%	14.11%	25.24%
Dividend Yield	6.94%	7.49%	8.78%	2.50%	6.73%	6.11%
Payout Ratio	1662.59%	1662.59%	43.05%	261.33%	31.99%	32.20%
Buyback Yield / Dilution	-1.56%	-1.56%	0.28%	0.78%	-0.63%	-0.26%
Total Shareholder Return	5.38%	5.93%	9.06%	3.29%	6.11%	5.85%

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