Talius Group 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	May '26 May 4, 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	24	29	26	28	20	30
Market Cap Growth	15.84%	11.21%	-8.72%	40.61%	-32.22%	-1.98%
Enterprise Value	19	27	25	28	19	27
Last Close Price	0.07	0.08	0.09	0.11	0.09	0.15
PS Ratio	3.09	3.71	2.31	2.31	2.82	8.17
PB Ratio	3.52	4.22	5.87	5.64	5.53	8.54
P/TBV Ratio	3.68	4.42	7.32	5.88	5.55	8.68
P/FCF Ratio	-	-	29.75	-	-	-
P/OCF Ratio	-	-	29.18	-	-	-
EV/Sales Ratio	2.50	3.50	2.22	2.25	2.65	7.36
EV/FCF Ratio	-6.57	-	28.54	-	-	-
Debt / Equity Ratio	0.05	0.05	0.03	0.04	0.07	0.09
Debt / FCF Ratio	-	-	0.14	-	-	-
Net Debt / Equity Ratio	-0.67	-0.67	-0.92	-0.34	-0.16	-0.42
Net Debt / EBITDA Ratio	3.40	3.40	1.26	1.36	0.38	0.76
Net Debt / FCF Ratio	1.56	1.56	-4.66	1.76	0.25	0.57
Asset Turnover	0.98	0.98	1.64	1.89	1.21	0.62
Inventory Turnover	5.12	5.12	6.46	3.48	2.52	3.37
Quick Ratio	5.61	5.61	1.55	3.74	0.70	2.32
Current Ratio	7.34	7.34	2.03	7.16	2.09	4.23
Return on Equity (ROE)	-26.22%	-26.22%	-68.64%	-31.08%	-45.76%	-46.87%
Return on Assets (ROA)	-12.74%	-12.74%	-30.92%	-12.61%	-16.84%	-21.53%
Return on Capital Employed (ROCE)	-23.00%	-23.00%	-76.00%	-25.60%	-41.70%	-54.60%
Earnings Yield	-6.14%	-5.11%	-12.52%	-4.76%	-8.09%	-6.98%
FCF Yield	-12.30%	-10.25%	3.36%	-3.42%	-11.55%	-8.49%
Buyback Yield / Dilution	-11.57%	-11.57%	-12.62%	-8.59%	-8.50%	-16.26%

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