Grindrod Ratios and Metrics

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

Millions ZAR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 6, 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	14,987	11,344	7,988	7,653	6,158	3,325
Market Cap Growth	94.95%	42.01%	4.38%	24.28%	85.18%	-5.67%
Enterprise Value	14,334	11,386	8,438	7,835	3,194	2,586
Last Close Price	22.46	16.41	10.98	10.05	8.30	3.72
PE Ratio	7.25	5.48	25.43	7.75	10.24	18.94
Forward PE	11.12	49.14	49.14	49.14	49.14	49.14
PS Ratio	2.70	2.04	1.61	1.58	1.05	0.97
PB Ratio	1.55	1.17	0.81	0.78	0.70	0.39
P/TBV Ratio	1.89	1.43	0.83	0.80	0.72	0.41
P/FCF Ratio	10.75	8.13	-	43.33	9.73	5.28
P/OCF Ratio	9.07	6.87	23.83	8.73	5.14	3.19
EV/Sales Ratio	2.58	2.05	1.70	1.62	0.54	0.76
EV/EBITDA Ratio	7.71	9.33	11.24	7.52	2.60	3.06
EV/EBIT Ratio	8.80	11.50	16.23	9.17	4.31	6.99
EV/FCF Ratio	10.28	8.16	-	44.36	5.05	4.11
Debt / Equity Ratio	0.33	0.33	0.30	0.27	0.28	0.45
Debt / EBITDA Ratio	2.64	2.64	3.90	2.10	2.05	4.60
Debt / FCF Ratio	2.31	2.31	-	14.85	3.97	6.17
Net Debt / Equity Ratio	-0.07	-0.07	0.04	0.01	-0.01	-0.21
Net Debt / EBITDA Ratio	-0.57	-0.57	0.55	0.10	-0.07	-2.13
Net Debt / FCF Ratio	-0.50	-0.50	-4.84	0.57	-0.14	-2.85
Asset Turnover	0.36	0.36	0.34	0.34	0.30	0.14
Inventory Turnover	22.11	22.11	46.76	70.40	83.25	27.58
Quick Ratio	1.88	1.88	2.07	1.87	1.36	0.49
Current Ratio	1.95	1.95	2.34	1.97	1.67	0.68
Return on Equity (ROE)	21.84%	21.84%	3.94%	11.34%	9.54%	1.63%
Return on Assets (ROA)	4.00%	4.00%	2.22%	3.76%	2.38%	0.95%
Return on Invested Capital (ROIC)	9.06%	8.46%	2.94%	7.11%	6.74%	3.03%
Return on Capital Employed (ROCE)	7.60%	7.60%	4.20%	7.00%	7.00%	3.40%
Earnings Yield	13.81%	18.86%	4.89%	13.88%	10.68%	6.66%
FCF Yield	9.31%	12.29%	-1.07%	2.31%	10.28%	18.94%
Dividend Yield	2.15%	2.94%	3.65%	7.20%	4.75%	5.41%
Payout Ratio	8.01%	8.02%	35.94%	42.02%	102.43%	21.04%
Buyback Yield / Dilution	0.05%	0.05%	-0.06%	-0.01%	0.49%	0.84%
Total Shareholder Return	2.24%	2.98%	3.59%	7.19%	5.24%	6.25%

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