Sea Harvest Group 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 11, 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	2,789	3,168	2,802	2,609	3,358	3,926
Market Cap Growth	26.44%	13.07%	7.40%	-22.32%	-14.45%	-1.59%
Enterprise Value	5,575	6,334	6,239	5,381	5,890	5,434
Last Close Price	8.44	8.68	7.39	7.97	9.73	10.75
PE Ratio	8.98	11.48	12.35	9.25	10.81	8.36
Forward PE	5.02	6.32	6.32	6.32	7.49	7.92
PS Ratio	0.42	0.48	0.51	0.42	0.57	0.85
PB Ratio	0.68	0.78	0.71	0.77	1.04	1.24
P/TBV Ratio	1.33	1.51	2.21	3.12	4.50	2.66
P/FCF Ratio	4.75	5.40	44.09	-	22.46	13.33
P/OCF Ratio	1.97	2.24	3.62	5.80	7.00	6.16
PEG Ratio	-	0.65	0.65	0.65	0.65	0.65
EV/Sales Ratio	0.84	0.95	1.13	0.87	1.00	1.18
EV/EBITDA Ratio	3.52	4.14	7.84	7.38	8.27	5.95
EV/EBIT Ratio	4.77	5.44	12.84	11.70	12.55	7.89
EV/FCF Ratio	9.50	10.80	98.18	-	39.39	18.45
Debt / Equity Ratio	0.76	0.76	0.91	0.86	0.82	0.65
Debt / EBITDA Ratio	1.95	1.95	4.34	3.79	3.58	2.21
Debt / FCF Ratio	5.26	5.26	56.87	-	17.65	7.00
Net Debt / Equity Ratio	0.69	0.69	0.83	0.77	0.74	0.42
Net Debt / EBITDA Ratio	1.85	1.85	4.12	3.57	3.36	1.45
Net Debt / FCF Ratio	4.81	4.81	51.59	-29.06	16.03	4.49
Asset Turnover	0.69	0.69	0.62	0.79	0.81	0.73
Inventory Turnover	3.65	3.65	3.23	4.59	4.74	4.16
Quick Ratio	0.53	0.53	0.84	0.91	0.93	1.29
Current Ratio	1.80	1.80	1.90	1.89	1.96	2.35
Return on Equity (ROE)	7.55%	7.55%	4.63%	8.14%	9.18%	14.56%
Return on Assets (ROA)	7.52%	7.52%	3.40%	3.67%	4.05%	6.82%
Return on Invested Capital (ROIC)	9.02%	9.08%	4.92%	6.02%	7.25%	11.35%
Return on Capital Employed (ROCE)	15.70%	15.70%	6.00%	6.80%	7.30%	12.00%
Earnings Yield	9.90%	8.71%	8.10%	10.81%	9.25%	11.97%
FCF Yield	21.03%	18.52%	2.27%	-3.44%	4.45%	7.50%
Dividend Yield	9.00%	8.76%	2.98%	5.02%	3.90%	5.21%
Payout Ratio	28.70%	28.70%	53.25%	39.35%	54.53%	28.07%
Buyback Yield / Dilution	-14.22%	-8.66%	-13.69%	1.16%	-1.34%	2.43%
Total Shareholder Return	-5.22%	0.10%	-10.71%	6.18%	2.56%	7.64%

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