Resilient REIT 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 29, 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	27,368	26,690	19,626	14,808	17,840	21,568
Market Cap Growth	37.48%	35.99%	32.54%	-16.99%	-17.29%	14.57%
Enterprise Value	42,016	40,770	33,613	27,743	27,727	30,707
Last Close Price	82.03	77.59	52.70	36.45	40.26	38.44
PE Ratio	6.01	5.84	6.82	4.20	4.71	5.70
PS Ratio	5.81	5.67	5.16	2.59	4.01	5.89
PB Ratio	1.03	1.01	0.84	0.68	0.90	1.07
P/OCF Ratio	18.63	18.17	17.08	13.20	12.12	14.37
EV/Sales Ratio	8.92	8.66	8.83	4.86	6.23	8.38
EV/EBITDA Ratio	13.38	12.98	14.69	6.40	9.01	13.15
EV/EBIT Ratio	13.48	13.09	14.88	6.44	9.07	13.30
Debt / Equity Ratio	0.54	0.54	0.59	0.61	0.65	0.50
Debt / EBITDA Ratio	4.54	4.54	6.07	3.07	4.15	4.33
Net Debt / Equity Ratio	0.54	0.54	0.59	0.61	0.64	0.49
Net Debt / EBITDA Ratio	4.53	4.53	6.05	3.05	4.12	4.29
Asset Turnover	0.12	0.12	0.10	0.17	0.14	-
Quick Ratio	0.06	0.06	0.06	0.05	0.07	0.05
Current Ratio	0.12	0.12	0.08	0.06	0.09	0.32
Return on Equity (ROE)	19.05%	19.05%	13.19%	18.51%	19.58%	-
Return on Assets (ROA)	4.90%	4.90%	3.83%	7.81%	5.82%	-
Return on Invested Capital (ROIC)	7.97%	7.99%	6.13%	12.73%	9.72%	7.85%
Earnings Yield	16.70%	17.13%	14.67%	23.83%	21.24%	17.55%
Dividend Yield	5.98%	6.32%	8.35%	11.15%	10.88%	-
Payout Ratio	34.28%	34.28%	49.14%	38.84%	42.80%	44.59%
Buyback Yield / Dilution	0.08%	0.07%	0.54%	4.08%	2.90%	-0.13%
Total Shareholder Return	6.00%	6.39%	8.89%	15.23%	13.78%	-0.13%