Chorus Ratios and Metrics

Market cap in millions NZD. Fiscal year is July - June.

Millions NZD. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 12, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Capitalization	3,983	3,666	3,337	3,668	3,224	2,861
Market Cap Growth	10.34%	9.88%	-9.03%	13.77%	12.68%	-13.95%
Enterprise Value	8,037	7,467	6,908	6,921	6,368	6,164
Last Close Price	9.18	8.16	6.99	7.22	5.90	4.98
PE Ratio	240.61	916.59	-	146.71	50.37	56.10
Forward PE	63.53	83.75	134.21	84.42	57.03	56.69
PS Ratio	3.90	3.62	3.30	3.74	3.34	3.00
PB Ratio	9.26	6.47	3.97	3.45	3.13	2.89
P/TBV Ratio	17.62	10.30	5.28	4.28	3.94	3.74
P/FCF Ratio	24.59	22.92	47.67	130.99	64.48	-
P/OCF Ratio	7.52	6.56	6.50	7.00	5.66	5.26
PEG Ratio	0.28	3.26	5.41	-	3.99	-
EV/Sales Ratio	7.88	7.36	6.84	7.06	6.60	6.45
EV/EBITDA Ratio	12.01	11.54	10.96	11.48	10.90	10.72
EV/EBIT Ratio	29.77	31.11	29.02	29.83	26.87	26.80
EV/FCF Ratio	49.61	46.67	98.68	247.17	127.36	-
Debt / Equity Ratio	9.80	7.03	4.30	3.29	3.14	3.33
Debt / EBITDA Ratio	6.30	6.04	5.61	5.68	5.40	5.57
Debt / FCF Ratio	26.02	24.92	51.61	124.93	64.64	-
Net Debt / Equity Ratio	9.43	6.89	4.24	3.22	3.06	3.27
Net Debt / EBITDA Ratio	6.18	6.04	5.66	5.68	5.38	5.63
Net Debt / FCF Ratio	25.03	24.41	50.97	122.21	62.88	-30.81
Asset Turnover	0.17	0.17	0.17	0.16	0.17	0.17
Quick Ratio	0.91	0.46	0.37	0.31	0.43	0.42
Current Ratio	0.92	0.46	0.37	0.40	0.45	0.43
Return on Equity (ROE)	4.40%	0.57%	-0.95%	2.39%	6.34%	5.32%
Return on Assets (ROA)	2.77%	2.48%	2.44%	2.42%	2.54%	2.50%
Return on Invested Capital (ROIC)	3.21%	1.03%	-2.29%	4.32%	3.41%	3.62%
Return on Capital Employed (ROCE)	4.70%	4.30%	4.30%	4.20%	4.50%	4.30%
Earnings Yield	0.60%	0.11%	-0.27%	0.68%	1.98%	1.78%
FCF Yield	4.07%	4.36%	2.10%	0.76%	1.55%	-3.67%
Dividend Yield	6.37%	7.05%	6.80%	5.88%	5.93%	5.01%
Payout Ratio	1037.50%	5575.00%	-	640.00%	151.56%	168.63%
Buyback Yield / Dilution	-53.10%	3.22%	-0.90%	3.99%	0.86%	-7.58%
Total Shareholder Return	-46.75%	10.27%	5.90%	9.87%	6.79%	-2.56%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.