Stadio 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 15, 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	10,082	11,305	5,840	4,440	4,176	3,181
Market Cap Growth	51.61%	93.59%	31.53%	6.32%	31.29%	93.95%
Enterprise Value	10,247	11,352	5,918	4,526	4,292	3,296
Last Close Price	11.92	13.10	6.66	4.93	4.54	3.43
PE Ratio	31.37	34.52	22.29	21.32	25.21	25.24
PS Ratio	5.48	6.14	3.62	3.14	3.44	2.90
PB Ratio	4.70	5.27	2.89	2.38	2.22	1.82
P/TBV Ratio	8.91	9.99	5.65	4.98	4.75	4.25
P/FCF Ratio	62.83	70.46	20.94	21.31	28.82	279.06
P/OCF Ratio	23.40	26.24	16.43	18.07	18.16	16.78
EV/Sales Ratio	5.57	6.17	3.67	3.20	3.54	3.00
EV/EBITDA Ratio	19.09	22.59	14.43	13.05	13.61	12.18
EV/EBIT Ratio	22.33	24.74	15.89	14.70	15.45	14.06
EV/FCF Ratio	63.86	70.75	21.22	21.72	29.62	289.21
Debt / Equity Ratio	0.12	0.12	0.06	0.06	0.09	0.11
Debt / EBITDA Ratio	0.47	0.47	0.26	0.31	0.50	0.67
Debt / FCF Ratio	1.57	1.57	0.40	0.55	1.17	17.51
Net Debt / Equity Ratio	0.05	0.05	-0.01	-0.01	0.01	0.08
Net Debt / EBITDA Ratio	0.19	0.19	-0.05	-0.04	0.07	0.50
Net Debt / FCF Ratio	0.60	0.60	-0.07	-0.07	0.15	11.75
Asset Turnover	0.73	0.73	0.69	0.62	0.55	0.52
Quick Ratio	1.16	1.16	1.73	1.13	1.40	0.85
Current Ratio	1.16	1.16	1.81	1.13	1.40	1.08
Return on Equity (ROE)	16.37%	16.37%	14.20%	12.62%	10.27%	8.49%
Return on Assets (ROA)	11.33%	11.33%	9.89%	8.37%	7.80%	6.89%
Return on Invested Capital (ROIC)	14.64%	15.46%	13.97%	11.97%	10.14%	9.26%
Return on Capital Employed (ROCE)	19.70%	19.70%	17.20%	15.40%	13.50%	12.10%
Earnings Yield	3.25%	2.90%	4.49%	4.69%	3.97%	3.96%
FCF Yield	1.59%	1.42%	4.78%	4.69%	3.47%	0.36%
Dividend Yield	1.56%	1.41%	2.27%	2.03%	1.96%	1.37%
Payout Ratio	39.26%	39.26%	32.33%	36.34%	24.13%	-
Buyback Yield / Dilution	-0.49%	-0.49%	0.50%	0.68%	-0.07%	-5.32%
Total Shareholder Return	1.07%	0.92%	2.77%	2.71%	1.89%	-3.94%

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