Curro Holdings Ratios and Metrics

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

Millions ZAR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 5, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	8,417	7,669	6,855	5,382	7,445	5,669
Market Cap Growth	14.40%	11.88%	27.38%	-27.71%	31.33%	-22.28%
Enterprise Value	12,118	11,341	10,248	8,400	10,148	9,830
Last Close Price	14.61	12.81	11.27	8.58	11.78	8.97
PE Ratio	420.84	73.04	167.19	22.52	28.74	-
Forward PE	-	9.57	9.57	9.57	9.57	9.57
PS Ratio	1.61	1.50	1.45	1.30	2.10	1.83
PB Ratio	1.18	1.06	0.96	0.74	1.05	0.84
P/TBV Ratio	1.35	1.21	1.08	0.85	1.19	0.96
P/FCF Ratio	29.02	33.34	30.33	-	-	-
P/OCF Ratio	9.05	8.86	7.83	6.73	9.71	11.03
PEG Ratio	-	0.42	0.42	0.42	0.42	0.42
EV/Sales Ratio	2.32	2.23	2.17	2.02	2.86	3.18
EV/EBITDA Ratio	10.02	9.62	9.48	9.63	13.62	15.19
EV/EBIT Ratio	13.21	12.31	12.35	13.02	19.98	21.60
EV/FCF Ratio	41.79	49.31	45.35	-	-	-
Debt / Equity Ratio	0.51	0.52	0.53	0.50	0.45	0.49
Debt / EBITDA Ratio	2.99	3.09	3.41	4.09	4.23	5.01
Debt / FCF Ratio	12.48	16.24	16.55	-	-	-
Asset Turnover	0.42	0.41	0.38	0.35	0.31	0.29
Inventory Turnover	166.33	140.11	148.71	136.13	110.00	103.23
Quick Ratio	0.55	0.37	0.55	0.59	0.49	1.29
Current Ratio	0.62	0.54	0.83	0.85	0.62	1.46
Return on Equity (ROE)	0.39%	1.35%	0.45%	3.27%	3.62%	-0.71%
Return on Assets (ROA)	4.58%	4.67%	4.22%	3.38%	2.80%	2.63%
Return on Invested Capital (ROIC)	5.27%	5.28%	4.77%	3.81%	3.12%	2.91%
Return on Capital Employed (ROCE)	8.00%	8.30%	7.20%	5.60%	4.80%	4.30%
Earnings Yield	0.24%	1.37%	0.60%	4.44%	3.48%	-0.55%
FCF Yield	3.45%	3.00%	3.30%	-1.88%	-1.24%	-2.08%
Dividend Yield	1.14%	1.30%	1.30%	1.29%	0.70%	-
Payout Ratio	465.00%	79.05%	158.54%	20.50%	-	-
Buyback Yield / Dilution	2.13%	2.87%	2.68%	0.67%	-26.96%	-14.32%
Total Shareholder Return	3.27%	4.17%	3.98%	1.96%	-26.27%	-14.32%