NZE:CDI Ratios and Metrics

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

Millions NZD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 29, 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	222	236	238	218	316	294
Market Cap Growth	-5.90%	-0.87%	9.35%	-31.05%	7.41%	13.56%
Enterprise Value	212	201	173	143	184	227
Last Close Price	0.76	0.77	0.74	0.64	0.90	0.83
PE Ratio	13.69	15.37	17.71	6.99	10.12	9.78
PS Ratio	4.81	4.82	7.75	3.25	3.44	3.32
PB Ratio	0.71	0.74	0.76	0.71	1.10	1.15
P/TBV Ratio	0.71	0.74	0.76	0.71	1.10	1.15
P/FCF Ratio	-	-	-	19.43	76.88	5.38
P/OCF Ratio	-	-	-	19.43	76.82	5.38
EV/Sales Ratio	4.58	4.09	5.63	2.13	2.00	2.56
EV/EBITDA Ratio	9.65	8.04	10.75	3.39	4.29	5.57
EV/EBIT Ratio	9.92	8.23	11.41	3.43	4.29	5.57
EV/FCF Ratio	-15.29	-	-	12.75	44.69	4.15
Debt / EBITDA Ratio	0.00	0.00	0.01	0.00	0.00	0.00
Debt / FCF Ratio	-	-	-	0.01	0.01	0
Asset Turnover	0.14	0.15	0.10	0.22	0.33	0.35
Inventory Turnover	0.99	0.76	0.58	1.09	1.41	1.08
Quick Ratio	2.69	8.88	11.38	16.08	7.94	12.83
Current Ratio	7.43	15.28	15.55	19.65	9.84	18.25
Return on Equity (ROE)	5.22%	4.86%	4.32%	10.48%	11.50%	12.22%
Return on Assets (ROA)	4.18%	4.71%	3.00%	8.52%	9.51%	10.08%
Return on Invested Capital (ROIC)	5.05%	5.12%	4.39%	13.62%	16.95%	17.17%
Return on Capital Employed (ROCE)	6.70%	7.50%	4.80%	13.50%	14.90%	15.90%
Earnings Yield	7.28%	6.51%	5.65%	14.30%	9.88%	10.22%
FCF Yield	-6.22%	-3.44%	-4.33%	5.15%	1.30%	18.60%
Dividend Yield	4.64%	4.55%	4.75%	5.43%	3.87%	4.21%
Payout Ratio	58.87%	61.47%	64.02%	27.79%	6.44%	28.17%
Buyback Yield / Dilution	-0.39%	-0.47%	-0.61%	-1.13%	-1.88%	-0.47%
Total Shareholder Return	4.25%	4.08%	4.14%	4.30%	1.99%	3.74%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.