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	Dec 24, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	2,524	1,232	1,403	919	1,096	1,325
Market Cap Growth	92.76%	-12.20%	52.70%	-16.14%	-17.32%	7.67%
Enterprise Value	2,878	1,558	1,691	1,146	1,263	1,473
Last Close Price	74.81	35.45	39.52	25.33	29.51	34.70
PE Ratio	29.60	17.89	25.44	37.13	-	53.56
Forward PE	20.56	13.92	15.70	16.65	27.28	26.83
PS Ratio	2.25	1.15	1.55	1.19	1.91	2.37
PB Ratio	6.19	3.32	4.34	3.05	3.90	4.04
P/TBV Ratio	6.85	3.68	4.83	3.40	4.40	4.47
P/FCF Ratio	28.35	17.74	43.17	217.65	73.29	16.26
P/OCF Ratio	10.69	5.85	8.00	9.94	15.86	9.52
PEG Ratio	-	0.29	0.29	0.29	0.32	1.42
EV/Sales Ratio	2.57	1.45	1.87	1.48	2.20	2.64
EV/EBITDA Ratio	13.80	7.57	11.10	10.20	22.43	14.79
EV/EBIT Ratio	25.26	12.59	20.57	24.29	-	39.66
EV/FCF Ratio	32.32	22.43	52.03	271.38	84.48	18.07
Debt / Equity Ratio	0.89	0.85	0.86	0.75	0.61	0.45
Debt / EBITDA Ratio	1.73	1.36	1.62	1.80	2.65	1.37
Debt / FCF Ratio	4.06	4.56	8.57	53.20	11.51	1.80
Asset Turnover	1.10	1.14	1.17	1.13	0.94	0.87
Inventory Turnover	43.76	42.09	25.56	24.04	39.94	45.49
Quick Ratio	1.22	1.28	1.39	1.41	1.26	1.45
Current Ratio	1.48	1.43	1.59	1.74	1.42	1.60
Return on Equity (ROE)	22.05%	19.03%	17.86%	8.23%	-3.63%	7.51%
Return on Assets (ROA)	6.99%	8.26%	6.68%	4.31%	-0.47%	3.59%
Return on Capital (ROIC)	9.60%	11.51%	9.21%	5.84%	-0.63%	4.71%
Return on Capital Employed (ROCE)	13.70%	16.40%	12.30%	8.10%	-1.00%	7.40%
Earnings Yield	3.40%	5.59%	3.93%	2.69%	-1.01%	1.87%
FCF Yield	3.53%	5.64%	2.32%	0.46%	1.36%	6.15%
Dividend Yield	1.00%	2.03%	1.75%	2.60%	2.12%	1.71%
Payout Ratio	29.38%	37.59%	41.92%	79.31%	-	83.47%
Buyback Yield / Dilution	1.44%	0.09%	-	0.37%	0.78%	2.67%
Total Shareholder Return	2.44%	2.12%	1.75%	2.97%	2.89%	4.38%

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