Fairvest Ratios and Metrics

Market cap in millions ZAR. Fiscal year is October - September.

Millions ZAR. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Dec '25 Dec 5, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Jun '21 Jun 30, 2021	2016 - 2020
Market Capitalization	14,135	10,198	7,500	5,478	5,377	-	Upgrade
Market Cap Growth	76.00%	35.98%	36.90%	1.88%	-	-	Upgrade
Enterprise Value	18,264	14,678	11,575	10,649	12,577	-	Upgrade
Last Close Price	18.15	18.30	15.44	12.10	9.66	-	Upgrade
PE Ratio	21.02	6.96	8.10	56.88	3.19	-	Upgrade
PS Ratio	5.89	4.25	3.66	2.86	4.24	-	Upgrade
PB Ratio	1.27	0.92	0.94	0.71	0.57	-	Upgrade
P/OCF Ratio	15.31	11.05	10.10	7.26	13.38	-	Upgrade
EV/Sales Ratio	7.60	6.11	5.64	5.56	9.92	-	Upgrade
EV/EBITDA Ratio	13.20	10.61	10.89	10.54	18.80	-	Upgrade
EV/EBIT Ratio	13.27	10.66	10.91	10.54	18.81	-	Upgrade
Debt / Equity Ratio	0.36	0.36	0.54	0.56	0.67	0.52	Upgrade
Debt / EBITDA Ratio	2.93	2.93	4.04	4.25	9.34	3.93	Upgrade
Asset Turnover	0.17	0.17	0.16	0.13	-	0.14	Upgrade
Quick Ratio	0.17	0.17	0.12	0.32	0.10	0.12	Upgrade
Current Ratio	0.26	0.26	0.16	0.71	0.34	0.30	Upgrade
Return on Equity (ROE)	15.38%	15.38%	11.84%	7.79%	-	14.02%	Upgrade
Return on Assets (ROA)	5.98%	5.98%	5.20%	4.36%	-	5.25%	Upgrade
Return on Capital (ROIC)	6.26%	6.26%	5.45%	4.56%	-	5.38%	Upgrade
Earnings Yield	10.37%	14.38%	12.35%	1.76%	31.39%	-	Upgrade
Dividend Yield	7.86%	7.79%	8.96%	10.95%	10.45%	-	Upgrade
Payout Ratio	57.84%	57.84%	73.42%	728.63%	24.64%	69.14%	Upgrade
Buyback Yield / Dilution	-11.66%	-11.66%	0.60%	-37.45%	-109.66%	46.74%	Upgrade
Total Shareholder Return	-3.81%	-3.87%	9.56%	-26.50%	-99.21%	46.74%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.