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	May 13, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Market Capitalization	4,339	3,666	3,337	3,668	3,224	2,861
Market Cap Growth	24.53%	9.88%	-9.03%	13.77%	12.68%	-13.95%
Enterprise Value	8,393	7,467	6,908	6,921	6,368	6,164
Last Close Price	10.00	7.94	6.81	7.03	5.74	4.85
PE Ratio	262.10	916.59	-	146.71	50.37	56.10
Forward PE	68.31	83.75	134.21	84.42	57.03	56.69
PS Ratio	4.25	3.62	3.30	3.74	3.34	3.00
PB Ratio	10.09	6.47	3.97	3.45	3.13	2.89
P/TBV Ratio	19.20	10.30	5.28	4.28	3.94	3.74
P/FCF Ratio	26.78	22.92	47.67	130.99	64.48	-
P/OCF Ratio	8.19	6.56	6.50	7.00	5.66	5.26
PEG Ratio	0.30	3.26	5.41	-	3.99	-
EV/Sales Ratio	8.23	7.36	6.84	7.06	6.60	6.45
EV/EBITDA Ratio	12.55	11.54	10.96	11.48	10.90	10.72
EV/EBIT Ratio	31.08	31.11	29.02	29.83	26.87	26.80
EV/FCF Ratio	51.81	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	0.55%	0.11%	-0.27%	0.68%	1.98%	1.78%
FCF Yield	3.73%	4.36%	2.10%	0.76%	1.55%	-3.67%
Dividend Yield	5.86%	7.24%	6.98%	6.04%	6.09%	5.15%
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	-47.30%	10.46%	6.08%	10.03%	6.95%	-2.43%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.