Chorus Limited (NZE:CNU)

Chorus Ratios and Metrics

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

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 18, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Market Capitalization	4,039	3,666	3,337	3,668	3,224	2,861
Market Cap Growth	4.61%	9.88%	-9.03%	13.77%	12.68%	-13.95%
Enterprise Value	7,945	7,467	6,826	6,921	6,368	6,164
Last Close Price	9.31	8.16	6.99	7.22	5.90	4.98
PE Ratio	1009.87	916.59	-	146.71	50.37	56.10
Forward PE	62.74	83.75	134.21	84.42	57.03	56.69
PS Ratio	3.98	3.62	3.30	3.74	3.34	3.00
PB Ratio	7.12	6.47	3.97	3.45	3.13	2.89
P/TBV Ratio	11.35	10.30	5.28	4.28	3.94	3.74
P/FCF Ratio	25.25	22.92	47.67	130.99	64.48	-
P/OCF Ratio	7.23	6.56	6.50	7.00	5.66	5.26
PEG Ratio	0.30	3.26	5.41	-	3.99	-
EV/Sales Ratio	7.84	7.36	6.76	7.06	6.60	6.45
EV/EBITDA Ratio	12.04	11.54	10.83	11.48	10.90	10.72
EV/EBIT Ratio	33.11	31.11	28.68	29.83	26.87	26.80
EV/FCF Ratio	49.66	46.67	97.51	247.17	127.36	-
Debt / Equity Ratio	7.03	7.03	4.30	3.29	3.14	3.33
Debt / EBITDA Ratio	6.04	6.04	5.61	5.68	5.40	5.57
Debt / FCF Ratio	24.92	24.92	51.61	124.93	64.64	-
Asset Turnover	0.17	0.17	0.17	0.16	0.17	0.17
Quick Ratio	0.46	0.46	0.37	0.31	0.43	0.42
Current Ratio	0.46	0.46	0.37	0.40	0.45	0.43
Return on Equity (ROE)	0.57%	0.57%	-0.95%	2.39%	6.34%	5.32%
Return on Assets (ROA)	2.48%	2.48%	2.44%	2.42%	2.54%	2.50%
Return on Capital (ROIC)	3.33%	3.33%	3.30%	3.29%	3.47%	3.42%
Return on Capital Employed (ROCE)	4.30%	4.30%	4.30%	4.20%	4.50%	4.30%
Earnings Yield	0.10%	0.11%	-0.27%	0.68%	1.98%	1.78%
FCF Yield	3.96%	4.36%	2.10%	0.76%	1.55%	-3.67%
Dividend Yield	6.44%	7.05%	6.80%	5.88%	5.93%	5.01%
Payout Ratio	5575.00%	5575.00%	-	640.00%	151.56%	168.63%
Buyback Yield / Dilution	3.22%	3.22%	-0.90%	3.99%	0.86%	-7.58%
Total Shareholder Return	9.74%	10.27%	5.90%	9.87%	6.79%	-2.56%

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