Badger Infrastructure Solutions Ltd. (TSX:BDGI)

TSX:BDGI Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 23, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	1,963	1,232	1,403	919	1,096	1,325
Market Cap Growth	13.06%	-12.20%	52.70%	-16.14%	-17.32%	7.67%
Enterprise Value	2,316	1,558	1,691	1,146	1,263	1,473
Last Close Price	58.18	35.57	39.64	25.41	29.60	34.81
PE Ratio	26.05	17.89	25.44	37.13	-	53.56
Forward PE	17.40	13.92	15.70	16.65	27.28	26.83
PS Ratio	1.85	1.15	1.55	1.19	1.91	2.37
PB Ratio	5.38	3.32	4.34	3.05	3.90	4.04
P/TBV Ratio	5.94	3.68	4.83	3.40	4.40	4.47
P/FCF Ratio	24.45	17.74	43.17	217.65	73.29	16.26
P/OCF Ratio	9.41	5.85	8.00	9.94	15.86	9.52
PEG Ratio	-	1.28	1.28	1.28	1.28	1.42
EV/Sales Ratio	2.18	1.45	1.87	1.48	2.20	2.64
EV/EBITDA Ratio	10.63	7.57	11.10	10.20	22.43	14.79
EV/EBIT Ratio	18.90	12.59	20.57	24.29	-	39.66
EV/FCF Ratio	28.85	22.43	52.03	271.38	84.48	18.07
Debt / Equity Ratio	0.99	0.85	0.86	0.75	0.61	0.45
Debt / EBITDA Ratio	1.66	1.36	1.62	1.80	2.65	1.37
Debt / FCF Ratio	4.51	4.56	8.57	53.20	11.51	1.80
Asset Turnover	1.13	1.14	1.17	1.13	0.94	0.87
Inventory Turnover	41.76	42.09	25.56	24.04	39.94	45.49
Quick Ratio	1.31	1.28	1.39	1.41	1.26	1.45
Current Ratio	1.56	1.43	1.59	1.74	1.42	1.60
Return on Equity (ROE)	21.65%	19.03%	17.86%	8.23%	-3.63%	7.51%
Return on Assets (ROA)	8.14%	8.26%	6.68%	4.31%	-0.47%	3.59%
Return on Capital (ROIC)	10.96%	11.51%	9.21%	5.84%	-0.63%	4.71%
Return on Capital Employed (ROCE)	15.60%	16.40%	12.30%	8.10%	-	7.40%
Earnings Yield	3.89%	5.59%	3.93%	2.69%	-1.01%	1.87%
FCF Yield	4.09%	5.64%	2.32%	0.46%	1.36%	6.15%
Dividend Yield	1.25%	2.02%	1.74%	2.60%	2.11%	1.71%
Payout Ratio	31.84%	37.59%	41.92%	79.31%	-	83.47%
Buyback Yield / Dilution	0.90%	0.09%	-	0.37%	0.78%	2.67%
Total Shareholder Return	2.15%	2.12%	1.74%	2.96%	2.89%	4.37%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.