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	May '26 May 27, 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	114	118	122	120	187	189
Market Cap Growth	-5.56%	-3.23%	2.05%	-36.11%	-0.92%	41.56%
Enterprise Value	220	209	190	197	235	236
Last Close Price	0.68	0.65	0.61	0.59	0.87	0.84
PE Ratio	12.39	206.39	20.21	36.06	6.01	7.39
Forward PE	9.58	9.72	4.62	3.54	6.01	7.22
PS Ratio	0.54	0.58	0.62	0.53	0.87	1.01
PB Ratio	0.44	0.45	0.45	0.44	0.67	0.74
P/TBV Ratio	0.52	0.55	0.53	0.54	0.81	0.89
P/FCF Ratio	17.23	6.58	2.52	-	7.09	3.96
P/OCF Ratio	13.60	6.06	2.47	24.80	6.85	3.85
PEG Ratio	-	0.05	0.75	0.70	0.61	0.72
EV/Sales Ratio	1.03	1.02	0.96	0.87	1.10	1.26
EV/EBITDA Ratio	6.53	12.82	8.46	13.19	4.62	5.39
EV/EBIT Ratio	9.58	16.41	10.27	15.01	4.70	5.57
EV/FCF Ratio	33.14	11.63	3.91	-	8.91	4.95
Debt / Equity Ratio	0.41	0.38	0.32	0.41	0.33	0.37
Debt / EBITDA Ratio	3.23	4.04	2.86	4.47	1.54	1.78
Debt / FCF Ratio	16.38	5.52	1.78	-	3.51	1.96
Net Debt / Equity Ratio	0.41	0.31	0.21	0.33	0.14	0.15
Net Debt / EBITDA Ratio	4.20	4.97	2.52	5.99	0.78	0.85
Net Debt / FCF Ratio	16.10	4.51	1.17	-23.32	1.51	0.78
Asset Turnover	0.37	0.35	0.33	0.37	0.36	0.34
Quick Ratio	1.89	1.85	2.14	1.51	2.35	2.41
Current Ratio	1.94	1.90	2.21	1.54	2.40	2.44
Return on Equity (ROE)	3.24%	0.03%	2.28%	1.26%	11.82%	10.16%
Return on Assets (ROA)	2.45%	1.36%	1.90%	1.33%	5.27%	4.75%
Return on Invested Capital (ROIC)	3.45%	0.08%	3.45%	2.21%	11.46%	9.85%
Return on Capital Employed (ROCE)	5.10%	2.90%	4.00%	3.10%	10.50%	9.60%
Earnings Yield	8.75%	0.48%	4.95%	2.77%	16.64%	13.53%
FCF Yield	5.80%	15.19%	39.72%	-3.21%	14.11%	25.24%
Dividend Yield	7.35%	7.66%	8.97%	2.56%	6.88%	6.25%
Payout Ratio	85.13%	1662.59%	43.05%	261.33%	31.99%	32.20%
Buyback Yield / Dilution	-4.70%	-1.56%	0.28%	0.78%	-0.63%	-0.26%
Total Shareholder Return	2.65%	6.10%	9.25%	3.35%	6.25%	5.99%

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