Freedom Holding Corp. Financial Ratios — FRHC Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	71.96	18.82	46.02	108.81	69.93	37.67	46.07	7.35	13.28
Return on Assets (%)	-76.92	-11.88	-16.42	-0.22	-5.68	9.67	7.71	2.04	6.18	11.72	8.54	4.93	5.66	0.84	1.33
Return on Capital (%)	- -	- -	- -	- -	- -	- -	23	10.95	20.77	40.96	31.19	21.06	25.69	13.14	14.49
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	16.13	7.49	12.98	31.06	36.95	18.86	24.1	12.13	13.01
Gross Margin (%)	- -	- -	- -	- -	- -	98.21	96.04	91.6	76.72	57.8	72.94	71.75	71.31	53.42	54.56
EBITDA Margin (%)	- -	- -	- -	- -	- -	51.45	60.31	34.26	47.25	52.05	64.96	56.12	57.71	32.24	33.42
Operating Margin (%)	- -	- -	- -	- -	- -	50.42	57.73	31.52	45.93	51.28	64.46	55.48	56.81	31.37	31.82
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	52.97	61.42	-60.09	163.43	52.97	77.8	-3.04	58.08	-87.82	36.83
Pretax Margin (%)	- -	- -	- -	- -	- -	29.82	32.23	11.46	34.88	43.76	52.73	29.65	26.8	5.26	10.44
Profit Margin (%)	- -	- -	- -	- -	- -	32.48	31.51	9.62	29.78	43.14	32.98	25.78	23.15	3.84	7.08
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	32.48	31.51	9.62	29.78	43.14	32.98	25.78	23.15	3.84	7.08
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	2.25	16.07	16.96	15.35	10.61	18.13	13.76	27.18	32.15
Dvd Payout Ratio (%)	-179.42	-749.12	-4.66	-13.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	71.96	18.82	46.02	108.81	69.93	37.67	46.07	7.35	13.28

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	- -	- -	60	173	106	135	414	886	1,608	3,069	1,953	2,432
ST Debt	- -	- -	- -	- -	- -	56	162	74	48	375	840	1,517	2,757	1,418	1,025
LT Debt	- -	- -	- -	- -	- -	3	11	33	87	40	45	90	313	535	1,407
Total Debt/EBITDA	- -	- -	- -	- -	- -	6	4.97	4.17	3.42	2.29	1.98	3.6	3.25	3.05	3.36
Net Debt/EBITDA	0.17	3.49	5.76	107.26	0.2	3.73	3.08	2.21	1.45	1.34	1.46	2.23	2.63	1.68	1.96
Total Debt/EBIT	- -	- -	- -	- -	- -	6.12	5.19	4.53	3.52	2.33	1.99	3.64	3.3	3.13	3.53
Net Debt/EBIT	0.17	3.36	5.41	107.26	0.2	3.8	3.22	2.4	1.5	1.36	1.47	2.26	2.67	1.73	2.06
EBITDA to Interest Expense	-5.72	- -	- -	- -	- -	2.62	2.36	1.74	3.86	8.04	5.82	2.14	1.89	1.2	1.48
EBITDA-CapEx/Interest Expense	-5.76	- -	- -	- -	- -	2.59	2.23	1.4	3.67	7.98	5.75	1.95	1.8	1.02	1.03
EBIT to Interest Expense	-5.75	- -	- -	- -	- -	2.56	2.26	1.6	3.75	7.93	5.78	2.11	1.86	1.16	1.41
Interest Expense	4	- -	- -	- -	- -	4	15	15	10	22	77	209	501	536	489
Common Equity/Total Assets	-204.52	-831.39	-1,040.88	-1,036.54	-4.03	13.32	9.81	11.84	14.64	9.94	13.68	12.73	12.03	10.87	9.36
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	7.89	8.91	27.68	67.17	14.34	8.31	11.72	26.78	43.68	94.46
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	4.56	5.45	22.03	43.56	6.36	3.44	4.02	7.68	17.64	38.4
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.85	3.23	9.27	19.11	1.88	1.41	1.78	3.76	5.4	10.69
Total Debt/Equity (%)	- -	- -	- -	- -	- -	136.15	136.3	90.28	104.53	150.27	162.03	208.6	263	159.52	163.28
Total Debt/Capital (%)	- -	- -	- -	- -	- -	78.71	83.42	71.87	67.78	66.68	67.06	71.51	75.39	64.43	66.38
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	49.23	49.34	30.25	29.74	19.72	27.42	31.62	36.97	19.7	18.48
Net Debt to Equity	-15.77	-674	44,500.41	22,647.27	-94.79	84.61	84.55	47.8	44.4	87.58	119.41	129.23	213.22	87.83	95.13
Net Debt/Capital (%)	3.83	10.65	8.77	8.8	22.15	69.67	75.74	57.49	42.19	53.26	59.6	59.75	70.57	49.01	52.53
EBITDA	-20	-3	-1	- -	- -	10	35	25	39	181	448	447	945	641	724
EBITDA-CapEx	-20	-3	-1	- -	- -	10	33	20	37	179	442	408	901	545	501
Operating Income (Loss)	-20	-3	-2	- -	- -	10	33	23	38	178	445	441	930	623	689

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	111.56	26.44	129.76	68.91	1.98	1.61	1.38	1.14	0.99	0.43	0.62	0.89	0.74	0.5	0.43
Current Ratio	1,364.17	26.44	129.76	68.91	172.54	1.82	1.67	1.76	1.87	1.17	1.27	1.36	1.34	1.32	1.35
Quick Ratio	118.87	26.44	129.76	68.92	1.98	1.62	1.55	1.55	1.54	0.46	0.72	1.23	1.25	1.19	1.19
CFO/Avg Current Liab	1.01	-27.09	-7.81	0.42	-6.14	0.15	-0.88	0.3	0.39	0.53	-0.19	-0.31	-0.22	0.25	0.02
Common Equity/Total Assets	-204.52	-831.39	-1,040.88	-1,036.54	-4.03	13.32	9.81	11.84	14.64	9.94	13.68	12.73	12.03	10.87	9.36
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	7.89	8.91	27.68	67.17	14.34	8.31	11.72	26.78	43.68	94.46
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	4.56	5.45	22.03	43.56	6.36	3.44	4.02	7.68	17.64	38.4
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.85	3.23	9.27	19.11	1.88	1.41	1.78	3.76	5.4	10.69
Total Debt/Equity (%)	- -	- -	- -	- -	- -	136.15	136.3	90.28	104.53	150.27	162.03	208.6	263	159.52	163.28
Total Debt/Capital (%)	- -	- -	- -	- -	- -	78.71	83.42	71.87	67.78	66.68	67.06	71.51	75.39	64.43	66.38
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	49.23	49.34	30.25	29.74	19.72	27.42	31.62	36.97	19.7	18.48
CFO/Total Liabilities	76.21	-64.04	-20.95	0.46	-6.27	6.2	-52.34	25.06	25.46	29.01	-15.14	-22.06	-14.92	19.34	1.59
CFO/CapEx	99.66	- -	- -	- -	-2,706.68	42.88	-58	11.73	41.39	348.75	-72.27	-24.69	-24.33	17.63	0.83
Altman's Z-Score	-3.3	-11.47	-14	-13.37	0.9	1.15	2.17	2.41	2.72	1.78	1.91	1.52	1.39	1.39	1.21

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	- -	- -	- -	- -	- -	72.23	4.48	1.48	0.88	4.26	7.11	3.04	1.6	0.79	0.54
Days Sales Outstanding	- -	- -	- -	- -	- -	5.05	81.49	247.11	414.22	85.61	51.31	120.1	228.56	461.09	677.57
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	414.29	213.52	81.91
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	1.71	4.46
Accounts Payable Turnover	- -	- -	- -	- -	- -	1.19	0.48	0.3	0.94	9.15	5.04	2.48	0.93	0.83	0.97
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	307.63	754.41	1,220.33	388.25	39.88	72.38	147.28	393.21	437.74	375.39
Cash Conversion Cycle	- -	- -	- -	- -	- -	-302.57	-672.92	-973.23	25.98	45.73	-21.07	-27.18	-163.76	25.06	306.64
Inventory to Cash Days	- -	- -	- -	- -	- -	5.05	81.49	247.11	414.22	85.61	51.31	120.1	227.68	459.38	673.12
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	6	18
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	6	18

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	398	503	820	3,116	3,539	4,213	4,161	7,850	8,692
- Cash & Cash Equivalents	3	10	9	9	- -	23	66	50	63	168	225	581	545	837	966
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	-2	-2	-7	-7	3	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	60	173	106	135	414	886	1,608	3,069	1,953	2,432
Enterprise Value	-3	-10	-9	-9	- -	-44	292	391	727	2,773	2,872	2,581	2,783	6,217	7,244
Total Capital	-85	-88	-89	-89	- -	76	208	148	199	621	1,321	2,248	4,071	3,032	3,663
Total Debt/Capital (%)	- -	- -	- -	- -	- -	78.71	83.42	71.87	67.78	66.68	67.06	71.51	75.39	64.43	66.38
Total Debt / EV	- -	- -	- -	- -	- -	-1.34	0.59	0.27	0.19	0.15	0.31	0.62	1.1	0.31	0.34
EV/Sales	- -	- -	- -	- -	- -	- -	5.06	5.27	8.71	7.99	4.16	3.24	1.7	3.13	3.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	8.39	15.38	18.44	15.36	6.41	5.78	2.94	9.71	10.01
EV/EBIT	- -	- -	- -	- -	- -	- -	8.76	16.72	18.97	15.59	6.46	5.85	2.99	9.97	10.51
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	5.53	7.98	5.06	- -	- -	- -	3	14.01
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	5.17	7.81	5.04	- -	- -	- -	2.87	9.8
Diluted Market Cap	- -	- -	- -	- -	- -	- -	398	505	820	3,119	3,539	4,276	4,189	7,995	8,855
Diluted Enterprise Value	-3	-10	-9	-9	- -	37	505	561	890	3,363	4,192	5,296	6,717	9,111	10,320
EV per Share	- -	- -	- -	- -	- -	- -	5.03	6.74	12.58	47.49	48.37	44.03	47.2	104.68	120.75
TTM Sales	- -	- -	- -	- -	- -	19	58	74	83	347	690	796	1,638	1,987	2,165
TTM EBITDA	-20	-3	-1	- -	- -	10	35	25	39	181	448	447	945	641	724
TTM Operating Income	-20	-3	-2	- -	- -	10	33	23	38	178	445	441	930	623	689
TTM Cash Flow to Firm	19	-6	-2	- -	-1	9	-103	71	91	548	-338	-781	-632	2,071	517
TTM Free Cash Flow to Firm	19	-6	-2	- -	-1	9	-101	76	93	550	-332	-742	-588	2,167	739

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	-3.45	7.96	9.69	5.87	-8.83	-4.68	-4.1	4.5	21.74
EV/EBIT	- -	- -	- -	- -	- -	- -	8.76	16.72	18.97	15.59	6.46	5.85	2.99	9.97	10.51
Enterprise Value	-3	-10	-9	-9	- -	-44	292	391	727	2,773	2,872	2,581	2,783	6,217	7,244
Low Price	- -	- -	- -	- -	- -	- -	1.85	5.4	7.2	13.75	42.03	38.17	65.61	64	107.98
EV/Sales	- -	- -	- -	- -	- -	- -	5.06	5.27	8.71	7.99	4.16	3.24	1.7	3.13	3.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	8.39	15.38	18.44	15.36	6.41	5.78	2.94	9.71	10.01
Price/Earnings	- -	- -	- -	- -	- -	- -	21.85	70.4	33.02	20.82	15.56	20.54	10.97	102.9	56.69
Price/Earnings Average	- -	- -	- -	- -	- -	- -	19.21	63.43	29.07	12.2	16.07	16.04	12.55	80.22	57.74
Price/Earnings High	- -	- -	- -	- -	- -	- -	25.61	77.14	39.02	24.1	18.9	23.46	15.93	128.32	75.91
Price/Earnings Low	- -	- -	- -	- -	- -	- -	5.9	43.85	16.74	5.36	10.97	10.91	10.2	49.83	42.25
Price/Book Value	- -	- -	- -	- -	- -	- -	11.55	12.11	12.35	14.93	8.01	6.51	4.17	7.28	7.06
Price/Book Value Average	- -	- -	- -	- -	- -	- -	10.16	10.91	10.87	8.75	8.27	5.09	4.76	5.68	7.19
Price/Book Value High	- -	- -	- -	- -	- -	- -	13.54	13.27	14.6	17.28	9.73	7.44	6.04	9.08	9.45
Price/Book Value Low	- -	- -	- -	- -	- -	- -	3.12	7.54	6.26	3.85	5.65	3.46	3.87	3.53	5.26
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	3.37	4.56	6.67	11.77	6.61	5.7	3.9	7	6.37
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	2.96	4.1	5.87	6.9	6.83	4.45	4.46	5.46	6.49
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	3.95	4.99	7.88	13.63	8.03	6.51	5.66	8.73	8.53
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	0.91	2.84	3.38	3.03	4.66	3.03	3.63	3.39	4.75
Price/Sales	- -	- -	- -	- -	- -	- -	6.88	6.77	9.84	8.98	5.13	5.29	2.54	3.95	4.01
Price/Sales Average	- -	- -	- -	- -	- -	- -	6.05	6.1	8.66	5.26	5.3	4.14	2.91	3.08	4.09
Price/Sales High	- -	- -	- -	- -	- -	- -	8.07	7.42	11.62	10.4	6.23	6.05	3.69	4.93	5.38
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.86	4.22	4.99	2.31	3.62	2.81	2.36	1.91	2.99
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-3.39	8.61	9.93	5.89	-8.71	-4.43	-3.91	4.67	46.93
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-2.98	7.75	8.74	3.45	-9	-3.46	-4.47	3.64	47.8
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-3.98	9.43	11.73	6.81	-10.58	-5.06	-5.67	5.82	62.84
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-0.92	5.36	5.03	1.52	-6.14	-2.35	-3.63	2.26	34.97
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-3.04	7.17	8.53	3.44	-9.12	-3.66	-4.7	3.51	22.14
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-4.05	8.72	11.45	6.8	-10.73	-5.35	-5.96	5.61	29.11
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-0.93	4.96	4.91	1.51	-6.23	-2.49	-3.82	2.18	16.2
EV/Sales Average	- -	- -	- -	- -	- -	1.92	7.91	6.86	9.49	5.97	6.25	5.42	4.45	3.64	4.77
EV/Sales High	- -	- -	- -	- -	- -	1.92	9.93	8.18	12.45	11.1	7.18	7.33	5.23	5.49	6.05
EV/Sales Low	- -	- -	- -	- -	- -	1.92	3.72	4.98	5.82	3.02	4.56	4.09	3.91	2.47	3.67
EV/EBITDA Average	0.17	3.49	5.76	107.26	0.2	3.73	13.12	20.02	20.08	11.47	9.62	9.65	7.71	11.3	14.26
EV/EBITDA High	0.17	3.49	5.76	107.26	0.2	3.73	16.46	23.87	26.36	21.33	11.06	13.06	9.06	17.02	18.11
EV/EBITDA Low	0.17	3.49	5.76	107.26	0.2	3.73	6.17	14.52	12.32	5.8	7.03	7.29	6.77	7.68	10.98
EV/EBIT Average	0.17	3.36	5.41	107.26	0.2	3.8	13.71	21.76	20.66	11.64	9.69	9.77	7.83	11.61	14.98
EV/EBIT High	0.17	3.36	5.41	107.26	0.2	3.8	17.2	25.95	27.12	21.65	11.14	13.21	9.21	17.49	19.02
EV/EBIT Low	0.17	3.36	5.41	107.26	0.2	3.8	6.44	15.79	12.67	5.89	7.08	7.38	6.87	7.89	11.53
Last Price	- -	- -	- -	- -	- -	- -	6.85	8.67	14.2	53.36	59.6	71.86	70.57	132.17	144.88
High Price	- -	- -	- -	- -	- -	- -	8.03	9.5	16.78	61.77	72.43	82.07	102.4	164.82	194.01
Enterprise Value Average	-3	-10	-9	-9	- -	37	457	510	791	2,070	4,309	4,311	7,286	7,236	10,319
Enterprise Value High	-3	-10	-9	-9	- -	37	573	608	1,039	3,851	4,954	5,832	8,565	10,905	13,105
Enterprise Value Low	-3	-10	-9	-9	- -	37	215	370	485	1,047	3,149	3,258	6,396	4,917	7,944

Shares Outstanding	56	56	56	56	280	280	58	58	58	58	60	60	60	61	61
Diluted Weighted Avg Shares	2	56	56	58	280	280	58	58	58	58	59	60	59	60	61
Basic Weighted Avg Shares	2	56	56	58	280	280	58	58	58	58	59	59	59	59	60
Revenue per Share	- -	- -	- -	- -	- -	0.07	1	1.28	1.44	5.94	11.62	13.57	27.77	33.46	36.09
EBITDA per Share	-9.1	-0.05	-0.03	- -	- -	0.04	0.6	0.44	0.68	3.09	7.55	7.62	16.03	10.79	12.06
Operating Income per Share	-9.15	-0.06	-0.03	- -	- -	0.03	0.57	0.4	0.66	3.05	7.49	7.53	15.78	10.5	11.49
Basic EPS, GAAP	-62.39	-0.06	-0.03	- -	- -	0.02	0.31	0.12	0.43	2.56	3.83	3.5	6.43	1.28	2.56
Basic EPS from Cont Ops	-10.74	-0.06	-0.03	- -	- -	0.02	0.31	0.12	0.42	2.2	5.48	3.29	6.42	1.28	2.56
Diluted EPS, GAAP	-62.39	-0.06	-0.03	- -	- -	0.02	0.31	0.12	0.43	2.56	3.83	3.45	6.39	1.26	2.51
Diluted EPS from Cont Ops	-10.74	-0.06	-0.03	- -	- -	0.02	0.31	0.12	0.42	2.2	5.48	3.25	6.38	1.26	2.51
Dividend per Share	19.27	0.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	6.85	-0.1	-0.03	- -	- -	0.02	-2.02	1.01	1.43	9.07	-6.84	-16.23	-18.05	28.3	3.09
Free Cash Flow per Basic Share	6.78	-0.1	-0.03	- -	- -	0.02	-2.05	0.92	1.4	9.04	-6.94	-16.89	-18.79	26.7	-0.62
Cash & Equivalents per Share	1.51	0.19	0.15	0.15	- -	0.37	4.8	3.75	3.92	12.94	26.02	55.14	75.48	60.38	64.66
Book Value per Share	-37.97	-1.57	-1.6	-1.54	- -	0.06	0.59	0.72	1.15	3.57	7.44	11.04	16.94	18.15	20.53
Tangible Book Value per Share	9.58	0.03	- -	- -	- -	0.15	2.03	1.9	2.13	4.53	9.02	12.6	18.09	18.88	22.75

Freedom Holding Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)