Fairvest Ratios and Metrics

Market cap in millions ZAR. Fiscal year is October - September.

Millions ZAR. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Feb '25 Feb 20, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020	2019 - 2015
Market Capitalization	7,750	7,500	5,478	5,377	-	-	Upgrade
Market Cap Growth	36.90%	36.90%	1.88%	-	-	-	Upgrade
Enterprise Value	12,007	11,517	10,649	12,577	-	-	Upgrade
Last Close Price	18.00	16.06	12.59	10.05	-	-	Upgrade
PE Ratio	29.55	8.10	56.88	3.19	-	-	Upgrade
PS Ratio	13.12	3.66	2.86	4.24	-	-	Upgrade
PB Ratio	3.38	0.94	0.71	0.57	-	-	Upgrade
P/FCF Ratio	10.10	10.10	7.26	13.38	-	-	Upgrade
P/OCF Ratio	10.10	10.10	7.26	13.38	-	-	Upgrade
EV/Sales Ratio	5.85	5.61	5.56	9.92	-	-	Upgrade
EV/EBITDA Ratio	11.29	10.84	10.54	18.80	-	-	Upgrade
EV/EBIT Ratio	11.31	10.85	10.54	18.81	-	-	Upgrade
EV/FCF Ratio	15.52	15.52	14.11	31.29	-	-	Upgrade
Debt / Equity Ratio	0.54	0.54	0.56	0.67	0.52	0.65	Upgrade
Debt / EBITDA Ratio	4.04	4.04	4.25	9.34	3.93	5.85	Upgrade
Debt / FCF Ratio	5.79	5.79	5.70	15.56	5.15	7.70	Upgrade
Asset Turnover	0.16	0.16	0.13	-	0.14	0.14	Upgrade
Quick Ratio	0.12	0.12	0.32	0.10	0.12	0.09	Upgrade
Current Ratio	0.16	0.16	0.70	0.34	0.30	1.74	Upgrade
Return on Equity (ROE)	11.84%	11.84%	7.79%	-	14.02%	6.01%	Upgrade
Return on Assets (ROA)	5.19%	5.19%	4.36%	-	5.25%	4.30%	Upgrade
Return on Capital (ROIC)	5.45%	5.45%	4.56%	-	5.38%	4.40%	Upgrade
Earnings Yield	11.95%	12.35%	1.76%	31.39%	-	-	Upgrade
FCF Yield	9.90%	9.90%	13.78%	7.48%	-	-	Upgrade
Dividend Yield	7.69%	8.61%	10.53%	10.05%	-	-	Upgrade
Payout Ratio	73.42%	73.42%	728.63%	24.64%	69.14%	186.50%	Upgrade
Buyback Yield / Dilution	0.60%	0.60%	-37.45%	-109.66%	46.74%	0.78%	Upgrade
Total Shareholder Return	8.28%	9.21%	-26.92%	-99.61%	46.74%	0.78%	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.