Calgro M3 Holdings Ratios and Metrics

Market cap in millions ZAR. Fiscal year is March - February.

Millions ZAR. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 16, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021
Market Capitalization	438	491	437	318	441	231
Market Cap Growth	-11.49%	12.22%	37.52%	-27.82%	91.05%	-35.72%
Enterprise Value	1,533	1,358	1,155	1,072	1,151	1,011
Last Close Price	4.65	5.02	4.45	2.53	3.51	1.84
PE Ratio	3.06	2.98	2.24	1.71	3.34	12.18
PS Ratio	0.54	0.56	0.34	0.21	0.33	0.26
PB Ratio	0.29	0.34	0.34	0.28	0.46	0.28
P/TBV Ratio	0.33	0.39	0.39	0.32	0.55	0.35
P/FCF Ratio	-	14.76	4.83	365.37	3.42	-
P/OCF Ratio	-	14.34	4.79	153.69	3.39	-
EV/Sales Ratio	1.88	1.56	0.90	0.70	0.87	1.15
EV/EBITDA Ratio	7.95	8.62	4.65	4.24	6.16	41.79
EV/EBIT Ratio	8.13	8.68	4.67	4.31	6.20	43.99
EV/FCF Ratio	-18.32	40.85	12.76	1231.60	8.95	-
Debt / Equity Ratio	0.83	0.79	0.75	0.77	0.89	1.16
Debt / EBITDA Ratio	8.06	7.03	3.81	3.51	4.50	34.86
Debt / FCF Ratio	-	33.94	10.60	1019.96	6.63	-
Net Debt / Equity Ratio	0.73	0.68	0.66	0.62	0.69	0.97
Net Debt / EBITDA Ratio	7.15	6.18	3.37	2.83	3.54	33.34
Net Debt / FCF Ratio	-13.05	29.29	9.24	821.67	5.15	-231.85
Asset Turnover	0.25	0.28	0.47	0.60	0.54	0.34
Inventory Turnover	1.19	1.20	1.88	2.10	1.65	1.14
Quick Ratio	5.10	4.26	3.47	2.69	2.70	0.83
Current Ratio	7.40	6.48	5.42	4.25	4.65	1.51
Return on Equity (ROE)	10.36%	12.27%	16.13%	17.59%	14.75%	2.25%
Return on Assets (ROA)	2.91%	3.20%	5.63%	6.10%	4.73%	0.55%
Return on Invested Capital (ROIC)	4.54%	5.41%	9.06%	10.50%	8.39%	0.99%
Return on Capital Employed (ROCE)	5.00%	5.50%	10.40%	11.80%	9.40%	2.20%
Earnings Yield	33.80%	33.61%	44.74%	58.54%	29.91%	8.21%
FCF Yield	-19.11%	6.78%	20.70%	0.27%	29.20%	-1.51%
Dividend Yield	1.77%	1.72%	2.14%	-	-	-
Payout Ratio	4.45%	6.58%	-	-	-	-
Buyback Yield / Dilution	1.69%	5.70%	17.55%	-1.26%	3.64%	3.13%
Total Shareholder Return	3.46%	7.41%	19.69%	-1.26%	3.64%	3.13%

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