Chorus Limited (NZE:CNU)

Chorus Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 14, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Market Capitalization	4,009	3,337	3,668	3,224	2,861	3,325
Market Cap Growth	12.02%	-9.03%	13.77%	12.68%	-13.95%	32.78%
Enterprise Value	7,810	6,826	6,921	6,368	6,164	6,347
Last Close Price	9.24	7.24	7.48	6.11	5.17	5.83
PE Ratio	-	-	146.71	50.37	56.10	63.94
Forward PE	347.70	134.21	84.42	57.03	56.69	56.03
PS Ratio	3.98	3.30	3.74	3.34	3.00	3.47
PB Ratio	6.06	3.97	3.45	3.13	2.89	3.59
P/TBV Ratio	8.85	5.28	4.28	3.94	3.74	4.67
P/FCF Ratio	26.73	47.67	130.99	64.48	-	-
P/OCF Ratio	7.61	6.50	7.00	5.66	5.26	7.01
PEG Ratio	-	5.41	-	3.99	-	5.96
EV/Sales Ratio	7.76	6.76	7.06	6.60	6.45	6.62
EV/EBITDA Ratio	12.17	10.85	11.48	10.90	10.72	10.81
EV/EBIT Ratio	32.41	27.41	29.83	26.87	26.80	24.89
EV/FCF Ratio	52.07	97.51	247.17	127.36	-	-
Debt / Equity Ratio	5.87	4.30	3.29	3.14	3.33	3.45
Debt / EBITDA Ratio	6.05	5.62	5.68	5.40	5.57	5.33
Debt / FCF Ratio	25.89	51.61	124.93	64.64	-	-
Asset Turnover	0.17	0.17	0.16	0.17	0.17	0.17
Quick Ratio	0.36	0.37	0.31	0.43	0.42	0.22
Current Ratio	0.37	0.37	0.40	0.45	0.43	0.22
Return on Equity (ROE)	-2.40%	-0.95%	2.39%	6.34%	5.32%	5.46%
Return on Assets (ROA)	2.47%	2.56%	2.42%	2.54%	2.50%	2.83%
Return on Capital (ROIC)	3.33%	3.45%	3.29%	3.47%	3.42%	3.87%
Return on Capital Employed (ROCE)	4.40%	4.60%	4.20%	4.50%	4.30%	5.20%
Earnings Yield	-0.47%	-0.27%	0.68%	1.98%	1.78%	1.56%
FCF Yield	3.74%	2.10%	0.76%	1.55%	-3.67%	-6.26%
Dividend Yield	6.28%	6.56%	5.68%	5.73%	4.84%	4.12%
Payout Ratio	-	-	640.00%	151.56%	168.63%	146.15%
Buyback Yield / Dilution	33.49%	-0.90%	3.99%	0.86%	-7.58%	-0.93%
Total Shareholder Return	39.76%	5.66%	9.67%	6.59%	-2.74%	3.18%

Updated Feb 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.