Swan Life Ratios and Metrics

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

Millions MUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '26 Jun 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	3,672	3,988	4,383	3,948	4,054	3,935
Market Cap Growth	-8.52%	-9.01%	11.00%	-2.60%	3.01%	12.41%
Enterprise Value	-2,233	816	1,211	1,082	-39	1,131
PE Ratio	6.29	5.81	7.03	7.79	7.05	7.60
PS Ratio	1.50	1.80	3.45	3.89	0.52	0.53
PB Ratio	0.67	0.77	1.03	1.11	1.77	2.17
P/FCF Ratio	-	0.78	1.47	1.92	1.72	2.12
P/OCF Ratio	1.40	0.78	1.46	1.92	1.71	2.08
EV/Sales Ratio	-	0.37	0.95	1.07	-	0.15
EV/EBITDA Ratio	-	-	1.44	1.77	-	0.35
EV/EBIT Ratio	-	0.98	1.51	1.90	-	0.35
EV/FCF Ratio	-	0.16	0.41	0.53	-	0.61
Debt / Equity Ratio	-	-	0.33	0.01	0.00	0.04
Debt / EBITDA Ratio	-	-	1.66	0.03	0.00	0.02
Debt / FCF Ratio	-	-	0.47	0.01	0.00	0.04
Net Debt / Equity Ratio	-1.19	-1.39	-0.77	-1.16	-1.11	-1.47
Net Debt / EBITDA Ratio	-	-	-3.90	-6.80	-0.75	-0.82
Net Debt / FCF Ratio	-2.52	-1.41	-1.10	-2.02	-1.08	-1.44
Quick Ratio	63.14	74.81	2.82	3.67	3.45	4.82
Current Ratio	63.14	74.81	3.41	3.96	4.69	5.72
Asset Turnover	0.04	0.03	0.02	0.02	0.15	0.16
Return on Equity (ROE)	12.47%	16.15%	17.27%	18.93%	173.88%	205.24%
Return on Assets (ROA)	0.65%	0.79%	0.87%	0.64%	3.99%	4.17%
Return on Invested Capital (ROIC)	12.29%	14.05%	15.90%	18.43%	158.34%	190.44%
Earnings Yield	15.91%	17.21%	14.22%	12.85%	86.67%	83.69%
FCF Yield	-	128.27%	68.20%	52.02%	58.25%	47.17%
Dividend Yield	5.44%	5.54%	4.58%	5.03%	4.65%	4.98%
Payout Ratio	-	-	29.50%	33.59%	4.45%	4.75%
Buyback Yield / Dilution	-	-0.00%	-	-	-	-
Total Shareholder Return	5.44%	5.54%	4.58%	5.03%	4.65%	4.98%