PrairieSky Royalty Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 22, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	4,280	4,496	3,798	3,583	2,262	1,446
Market Cap Growth	-4.10%	18.39%	5.99%	58.44%	56.45%	-40.78%
Enterprise Value	4,433	4,566	3,960	3,807	2,388	1,490
Last Close Price	18.00	17.22	14.13	13.02	7.84	5.28
PE Ratio	31.68	31.11	24.36	16.32	26.40	71.08
PS Ratio	15.20	14.24	11.56	8.37	11.09	14.11
PB Ratio	2.73	2.44	2.00	1.87	1.25	0.96
P/TBV Ratio	3.63	3.17	2.60	2.42	1.66	1.32
P/FCF Ratio	26.76	20.25	21.24	9.69	-	15.77
P/OCF Ratio	19.18	17.63	17.38	9.16	12.92	14.79
EV/Sales Ratio	15.53	14.46	12.05	8.89	11.71	14.54
EV/EBITDA Ratio	15.53	14.84	12.52	9.37	12.62	15.45
EV/EBIT Ratio	23.89	23.23	18.40	12.68	21.11	59.10
EV/FCF Ratio	27.71	20.56	22.15	10.30	-	16.25
Debt / Equity Ratio	0.10	0.04	0.07	0.08	0.25	0.02
Debt / EBITDA Ratio	0.53	0.21	0.41	0.37	2.37	0.30
Debt / FCF Ratio	0.94	0.29	0.72	0.41	-	0.32
Asset Turnover	0.14	0.14	0.14	0.18	0.10	0.06
Quick Ratio	0.62	0.62	0.64	0.45	1.18	0.39
Current Ratio	0.64	0.63	0.65	0.46	1.19	0.40
Return on Equity (ROE)	8.33%	7.82%	8.22%	11.84%	5.00%	1.31%
Return on Assets (ROA)	5.86%	5.62%	5.84%	7.84%	3.33%	0.92%
Return on Invested Capital (ROIC)	8.16%	7.76%	8.11%	10.65%	4.52%	1.35%
Return on Capital Employed (ROCE)	9.80%	9.50%	9.80%	13.40%	4.70%	1.50%
Earnings Yield	3.16%	3.21%	4.11%	6.13%	3.79%	1.41%
FCF Yield	3.74%	4.94%	4.71%	10.32%	-22.54%	6.34%
Dividend Yield	3.83%	3.90%	4.65%	3.19%	2.75%	4.55%
Payout Ratio	114.20%	109.80%	100.70%	33.89%	50.61%	276.97%
Buyback Yield / Dilution	0.94%	-	0.04%	-6.84%	2.74%	1.67%
Total Shareholder Return	4.77%	3.90%	4.70%	-3.65%	5.48%	6.22%

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