The Warehouse Group Ratios and Metrics

Market cap in millions NZD. Fiscal year is September - August.

Millions NZD. Fiscal year is Sep - Aug.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 12, 2026	Aug '25 Aug 3, 2025	Jul '24 Jul 28, 2024	Jul '23 Jul 30, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Market Capitalization	243	287	490	622	1,122	1,188
Market Cap Growth	-25.79%	-41.55%	-21.11%	-44.62%	-5.50%	66.18%
Enterprise Value	1,055	985	1,265	1,505	1,820	1,913
Last Close Price	0.70	0.83	1.42	1.64	2.85	2.77
PE Ratio	-	-	-	20.85	12.57	10.87
Forward PE	16.61	20.15	15.01	10.96	10.14	8.30
PS Ratio	0.08	0.09	0.16	0.19	0.34	0.35
PB Ratio	0.81	0.95	1.58	1.54	2.67	2.80
P/TBV Ratio	1.53	1.80	3.26	2.66	4.16	3.96
P/FCF Ratio	4.08	4.80	3.35	6.27	-	7.24
P/OCF Ratio	3.37	3.96	2.64	2.90	10.65	5.26
PEG Ratio	-	1.35	-	-	-	0.81
EV/Sales Ratio	0.34	0.32	0.42	0.47	0.55	0.56
EV/EBITDA Ratio	6.04	12.12	11.21	9.14	9.28	6.11
EV/EBIT Ratio	25.74	24.05	18.27	12.30	11.52	7.04
EV/FCF Ratio	17.66	16.50	8.63	15.19	-	11.66
Debt / Equity Ratio	2.83	2.83	2.64	2.18	2.11	2.10
Debt / EBITDA Ratio	4.86	4.86	4.03	3.48	3.05	2.19
Debt / FCF Ratio	14.22	14.22	5.59	8.88	-	5.44
Net Debt / Equity Ratio	2.70	2.70	2.53	2.11	2.05	1.73
Net Debt / EBITDA Ratio	9.96	9.96	6.98	5.17	4.39	2.34
Net Debt / FCF Ratio	13.56	13.56	5.37	8.59	-421.30	4.46
Asset Turnover	1.90	1.90	1.77	1.78	1.77	1.84
Inventory Turnover	4.41	4.41	4.18	4.07	4.18	5.11
Quick Ratio	0.17	0.17	0.16	0.15	0.13	0.36
Current Ratio	0.91	0.91	0.86	0.95	1.02	1.13
Return on Equity (ROE)	-0.79%	-0.79%	1.83%	12.15%	20.61%	26.95%
Return on Assets (ROA)	1.58%	1.58%	2.53%	4.21%	5.30%	9.13%
Return on Invested Capital (ROIC)	3.69%	3.71%	1.87%	6.75%	9.26%	17.51%
Return on Capital Employed (ROCE)	4.30%	4.30%	7.20%	10.80%	13.50%	21.90%
Earnings Yield	-1.14%	-0.96%	-11.05%	4.79%	7.96%	9.20%
FCF Yield	24.53%	20.83%	29.89%	15.94%	-0.18%	13.81%
Dividend Yield	-	-	3.52%	4.88%	7.02%	11.02%
Payout Ratio	-	-	-	116.35%	106.80%	41.25%
Buyback Yield / Dilution	-	-	-	-	-0.01%	-0.00%
Total Shareholder Return	-	-	3.52%	4.88%	7.00%	11.02%

Updated Aug 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.