NEPI Rockcastle Ratios and Metrics

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

Millions ZAR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Apr '26 Apr 29, 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	2020 - 2016
Market Capitalization	100,794	103,658	96,945	80,356	62,769	64,553	Upgrade
Market Cap Growth	11.22%	6.93%	20.64%	28.02%	-2.76%	13.37%	Upgrade
Enterprise Value	155,009	159,362	142,819	127,552	95,074	96,736	Upgrade
Last Close Price	141.82	140.25	122.32	103.68	76.70	72.93	Upgrade
PE Ratio	10.40	10.69	8.44	8.34	7.94	15.13	Upgrade
PS Ratio	5.57	5.73	5.81	5.13	5.53	6.60	Upgrade
PB Ratio	1.04	1.07	1.01	0.92	0.89	0.96	Upgrade
P/OCF Ratio	11.43	11.76	11.56	10.83	11.57	13.78	Upgrade
EV/Sales Ratio	8.57	8.81	8.56	8.15	8.37	9.90	Upgrade
EV/EBITDA Ratio	13.79	14.17	13.84	13.65	13.89	15.56	Upgrade
EV/EBIT Ratio	13.86	14.25	13.89	13.70	13.94	15.59	Upgrade
Debt / Equity Ratio	0.62	0.62	0.62	0.61	0.68	0.63	Upgrade
Debt / EBITDA Ratio	5.37	5.37	5.78	5.68	7.00	6.83	Upgrade
Net Debt / Equity Ratio	0.56	0.56	0.53	0.53	0.61	0.50	Upgrade
Net Debt / EBITDA Ratio	4.82	4.82	4.92	4.92	6.34	5.37	Upgrade
Asset Turnover	0.11	0.11	0.10	0.11	0.09	0.08	Upgrade
Inventory Turnover	-	-	24.97	13.62	13.37	-	Upgrade
Quick Ratio	0.84	0.84	2.29	0.60	1.69	3.43	Upgrade
Current Ratio	0.88	0.88	2.34	0.85	1.94	3.53	Upgrade
Return on Equity (ROE)	10.06%	10.06%	12.75%	11.62%	11.43%	6.34%	Upgrade
Return on Assets (ROA)	4.06%	4.06%	4.02%	3.90%	3.41%	3.22%	Upgrade
Return on Invested Capital (ROIC)	5.66%	5.71%	6.39%	5.97%	5.17%	5.00%	Upgrade
Earnings Yield	9.62%	9.35%	11.85%	12.00%	12.60%	6.61%	Upgrade
Dividend Yield	7.57%	7.74%	8.65%	10.00%	12.01%	8.57%	Upgrade
Payout Ratio	15.46%	15.46%	17.09%	3.07%	55.43%	89.45%	Upgrade
Buyback Yield / Dilution	-5.91%	-5.91%	-5.88%	-4.22%	0.08%	2.56%	Upgrade
Total Shareholder Return	1.66%	1.83%	2.78%	5.78%	12.08%	11.12%	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.