Seeka Ratios and Metrics

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

Millions NZD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 8, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	204	196	141	106	127	196
Market Cap Growth	44.83%	38.96%	33.32%	-16.39%	-35.48%	37.52%
Enterprise Value	387	409	375	352	356	391
Last Close Price	4.81	4.41	2.85	2.14	2.55	4.27
PE Ratio	6.33	6.14	16.15	-	19.49	13.22
Forward PE	-	10.50	10.50	43.37	13.69	15.88
PS Ratio	0.46	0.45	0.34	0.35	0.36	0.64
PB Ratio	0.68	0.66	0.53	0.41	0.47	0.80
P/TBV Ratio	0.75	0.72	0.58	0.45	0.52	0.90
P/FCF Ratio	3.83	3.68	2.96	-	-	16.25
P/OCF Ratio	2.58	2.49	2.14	39.69	10.45	4.72
EV/Sales Ratio	0.88	0.93	0.91	1.17	1.02	1.26
EV/EBITDA Ratio	4.23	5.19	5.84	30.18	10.29	9.39
EV/EBIT Ratio	6.32	6.70	7.96	-	19.23	14.79
EV/FCF Ratio	7.26	7.67	7.86	-	-	32.37
Debt / Equity Ratio	0.68	0.68	0.76	0.93	0.82	0.72
Debt / EBITDA Ratio	2.22	2.22	2.70	10.95	5.01	3.56
Debt / FCF Ratio	3.80	3.80	4.26	-	-	14.63
Net Debt / Equity Ratio	0.61	0.61	0.75	0.91	0.80	0.67
Net Debt / EBITDA Ratio	2.32	2.32	3.12	20.32	6.28	3.95
Net Debt / FCF Ratio	3.43	3.43	4.19	-11.82	-10.00	13.61
Asset Turnover	0.76	0.76	0.75	0.55	0.68	0.72
Inventory Turnover	29.17	29.17	29.32	22.42	29.71	36.63
Quick Ratio	0.63	0.63	0.46	0.38	0.50	0.71
Current Ratio	1.21	1.21	1.18	0.88	1.12	1.35
Return on Equity (ROE)	11.32%	11.32%	3.33%	-5.45%	2.51%	7.03%
Return on Assets (ROA)	6.60%	6.60%	5.36%	-0.44%	2.25%	3.86%
Return on Invested Capital (ROIC)	8.54%	8.67%	2.88%	-0.78%	3.53%	4.59%
Return on Capital Employed (ROCE)	11.40%	11.40%	9.60%	-0.80%	3.80%	6.20%
Earnings Yield	15.67%	16.28%	6.19%	-13.65%	5.13%	7.56%
FCF Yield	26.13%	27.14%	33.78%	-18.93%	-17.14%	6.16%
Dividend Yield	7.26%	7.93%	5.27%	-	-	6.09%
Payout Ratio	33.07%	33.07%	-	-	67.25%	78.85%
Buyback Yield / Dilution	-1.59%	-1.59%	-0.09%	-0.64%	-17.34%	-19.57%
Total Shareholder Return	5.67%	6.35%	5.18%	-0.64%	-17.34%	-13.48%

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