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	Oct 15, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	2,243	1,232	1,403	919	1,096	1,325
Market Cap Growth	73.52%	-12.20%	52.70%	-16.14%	-17.32%	7.67%
Enterprise Value	2,596	1,558	1,691	1,146	1,263	1,473
Last Close Price	66.49	35.45	39.52	25.33	29.51	34.70
PE Ratio	29.77	17.89	25.44	37.13	-	53.56
Forward PE	19.74	13.92	15.70	16.65	27.28	26.83
PS Ratio	2.12	1.15	1.55	1.19	1.91	2.37
PB Ratio	6.15	3.32	4.34	3.05	3.90	4.04
P/TBV Ratio	6.79	3.68	4.83	3.40	4.40	4.47
P/FCF Ratio	27.94	17.74	43.17	217.65	73.29	16.26
P/OCF Ratio	10.75	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	2.45	1.45	1.87	1.48	2.20	2.64
EV/EBITDA Ratio	11.91	7.57	11.10	10.20	22.43	14.79
EV/EBIT Ratio	21.19	12.59	20.57	24.29	-	39.66
EV/FCF Ratio	32.34	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	3.40%	5.59%	3.93%	2.69%	-1.01%	1.87%
FCF Yield	3.58%	5.64%	2.32%	0.46%	1.36%	6.15%
Dividend Yield	1.13%	2.03%	1.75%	2.60%	2.12%	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	2.06%	2.12%	1.75%	2.97%	2.89%	4.38%

Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.