Blackstone Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Nov '25 Nov 25, 2025	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	2015 - 2019
Market Capitalization	160,113	190,503	131,018	74,464	117,509	57,860	Upgrade
Market Cap Growth	-18.22%	45.40%	75.95%	-36.63%	103.09%	18.03%	Upgrade
PE Ratio	42.45	47.69	71.33	31.48	15.85	43.44	Upgrade
PS Ratio	8.99	10.46	12.91	6.86	4.19	7.34	Upgrade
PB Ratio	5.38	6.79	5.49	2.80	4.28	3.11	Upgrade
P/FCF Ratio	31.48	38.71	25.89	9.02	23.68	24.89	Upgrade
P/OCF Ratio	30.60	38.03	24.45	8.68	23.30	23.46	Upgrade
Debt / Equity Ratio	0.66	0.69	0.72	0.69	0.41	0.45	Upgrade
Debt / FCF Ratio	3.86	3.91	3.38	2.23	2.26	3.59	Upgrade
Asset Turnover	0.29	0.30	0.19	0.19	0.66	0.21	Upgrade
Quick Ratio	0.94	0.86	1.07	1.19	0.85	1.46	Upgrade
Current Ratio	1.00	0.90	1.14	1.25	0.87	1.50	Upgrade
Return on Equity (ROE)	26.46%	28.95%	12.95%	14.44%	68.19%	15.23%	Upgrade
Return on Assets (ROA)	12.12%	12.98%	5.90%	7.14%	36.69%	7.69%	Upgrade
Earnings Yield	2.36%	2.10%	1.40%	3.18%	6.31%	2.30%	Upgrade
FCF Yield	3.18%	2.58%	3.86%	11.09%	4.22%	4.02%	Upgrade
Payout Ratio	121.29%	94.69%	178.18%	208.70%	43.46%	126.20%	Upgrade
Buyback Yield / Dilution	-1.65%	-1.49%	-1.95%	-2.89%	-2.30%	-4.11%	Upgrade

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