eMedia Holdings Ratios and Metrics

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

Millions ZAR. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	1,342	1,391	1,349	1,500	1,657	1,284
Market Cap Growth	-5.38%	3.09%	-10.08%	-9.48%	29.04%	-9.47%
Enterprise Value	1,751	3,373	3,251	3,267	3,179	2,896
Last Close Price	2.08	2.76	2.43	2.42	2.39	1.67
PE Ratio	5.89	6.83	6.01	5.92	5.85	17.77
PS Ratio	0.43	0.44	0.44	0.48	0.52	0.53
PB Ratio	0.31	0.33	0.32	0.37	0.42	0.34
P/TBV Ratio	0.70	3.15	3.93	6.23	6.13	12.45
P/FCF Ratio	3.95	4.89	4.34	7.33	3.72	-
P/OCF Ratio	2.08	2.73	3.37	5.03	3.13	6.27
EV/Sales Ratio	0.56	1.06	1.06	1.04	1.01	1.19
EV/EBITDA Ratio	2.93	6.01	5.12	4.95	4.64	9.87
EV/EBIT Ratio	3.76	7.64	6.62	6.15	5.79	16.19
EV/FCF Ratio	5.15	11.86	10.45	15.97	7.14	-
Debt / Equity Ratio	0.14	0.13	0.17	0.14	0.11	0.16
Debt / EBITDA Ratio	1.07	0.97	1.05	0.83	0.64	1.96
Debt / FCF Ratio	1.84	1.99	2.23	2.72	0.99	-
Net Debt / Equity Ratio	0.09	0.08	0.13	0.10	0.06	0.14
Net Debt / EBITDA Ratio	0.72	0.63	0.82	0.63	0.35	1.80
Net Debt / FCF Ratio	1.19	1.25	1.68	2.02	0.54	-14.39
Asset Turnover	0.51	0.52	0.52	0.56	0.57	0.45
Inventory Turnover	68.40	36.47	15.20	13.33	34.97	358.63
Quick Ratio	1.25	0.97	0.96	1.15	0.89	0.58
Current Ratio	3.14	2.67	2.65	3.08	2.38	2.00
Return on Equity (ROE)	7.73%	7.23%	8.08%	9.42%	10.82%	3.72%
Return on Assets (ROA)	4.63%	4.49%	5.22%	5.90%	6.19%	2.06%
Return on Invested Capital (ROIC)	6.98%	6.91%	7.77%	8.94%	10.43%	3.43%
Return on Capital Employed (ROCE)	8.30%	8.30%	9.30%	10.50%	11.30%	3.80%
Earnings Yield	16.97%	14.64%	16.65%	16.89%	17.09%	5.63%
FCF Yield	25.32%	20.45%	23.05%	13.64%	26.88%	-2.85%
Dividend Yield	0.14%	10.51%	14.01%	16.91%	19.64%	8.38%
Payout Ratio	83.43%	97.33%	112.77%	112.31%	56.64%	67.86%
Buyback Yield / Dilution	-1.24%	-	-	0.03%	0.03%	0.01%
Total Shareholder Return	-1.10%	10.51%	14.01%	16.94%	19.66%	8.39%

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