Pembina Pipeline 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	Feb '26 Feb 20, 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	21,510	20,698	17,169	17,459	14,673	10,620
Market Cap Growth	5.39%	20.55%	-1.66%	18.99%	38.16%	-37.26%
Enterprise Value	30,868	31,091	26,338	26,829	24,637	20,084
Last Close Price	36.77	33.18	27.84	26.87	21.18	14.46
PE Ratio	21.57	17.92	15.21	8.89	19.23	-
PS Ratio	4.39	4.18	3.96	2.17	2.45	2.78
PB Ratio	2.07	1.76	1.59	1.60	1.47	1.10
P/TBV Ratio	4.07	3.50	3.32	3.42	3.81	2.92
P/FCF Ratio	13.91	13.81	12.44	10.97	10.74	14.06
P/OCF Ratio	10.52	9.59	9.51	8.62	7.97	7.35
EV/Sales Ratio	6.22	6.27	6.07	3.34	4.11	5.26
EV/EBITDA Ratio	12.75	13.73	14.18	13.61	13.61	12.82
EV/EBIT Ratio	17.07	18.03	18.24	17.37	18.11	17.28
EV/FCF Ratio	19.96	20.74	19.09	16.85	18.03	26.60
Debt / Equity Ratio	0.78	0.76	0.71	0.71	0.83	0.78
Debt / EBITDA Ratio	3.56	3.86	4.00	3.84	4.44	4.61
Debt / FCF Ratio	5.26	5.97	5.53	4.90	6.08	9.90
Net Debt / Equity Ratio	0.77	0.75	0.70	0.71	0.83	0.77
Net Debt / EBITDA Ratio	3.59	3.91	4.06	3.92	4.57	4.74
Net Debt / FCF Ratio	5.20	5.90	5.47	4.86	6.06	9.83
Asset Turnover	0.23	0.22	0.20	0.37	0.27	0.19
Inventory Turnover	15.31	13.87	12.65	27.53	20.55	22.38
Quick Ratio	0.41	0.42	0.68	0.47	0.35	0.40
Current Ratio	0.54	0.54	0.82	0.66	0.52	0.56
Return on Equity (ROE)	10.45%	11.25%	11.24%	19.71%	8.46%	-1.98%
Return on Assets (ROA)	4.85%	4.68%	4.11%	4.44%	3.89%	3.53%
Return on Invested Capital (ROIC)	6.99%	8.93%	6.36%	7.74%	5.53%	6.68%
Return on Capital Employed (ROCE)	8.30%	7.80%	7.20%	7.60%	6.70%	6.10%
Earnings Yield	4.64%	6.05%	7.09%	11.77%	5.88%	-1.91%
FCF Yield	7.19%	7.24%	8.04%	9.12%	9.31%	7.11%
Dividend Yield	4.81%	5.54%	6.53%	6.56%	8.27%	11.18%
Payout Ratio	99.21%	91.25%	88.91%	55.57%	122.46%	-
Buyback Yield / Dilution	-2.87%	-4.17%	0.54%	-0.54%	-0.18%	-7.00%
Total Shareholder Return	1.94%	1.36%	7.07%	6.02%	8.09%	4.17%

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