Badger Infrastructure Solutions Ltd. (TSX:BDGI)

TSX:BDGI Ratios and Metrics

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

Total Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Market Cap	3,201	2,467	1,228	1,402	919	1,096
Market Cap Growth	74.61%	100.88%	-12.39%	52.53%	-16.13%	-17.32%
Enterprise Value	3,658	2,816	1,523	1,670	1,137	1,263
Last Close Price	95.11	73.13	35.88	40.67	26.66	31.79

Price Ratios

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
PE Ratio	37.16	30.45	17.99	25.37	37.07	-
Forward PE	24.46	20.15	13.92	15.70	16.65	27.28
PEG Ratio	-	13.87	13.87	13.87	13.87	0.32
PS Ratio	2.47	2.16	1.15	1.55	1.19	1.91
PB Ratio	7.22	6.07	3.31	4.32	3.04	3.91
P/TBV Ratio	11.20	9.22	5.31	6.37	4.60	5.59
P/FCF Ratio	166.68	39.57	17.73	42.98	217.10	73.38
P/OCF Ratio	12.75	10.98	5.85	7.97	9.91	15.88

EV Ratios

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
EV/Sales Ratio	2.83	2.47	1.43	1.84	1.47	2.20
EV/EBITDA Ratio	15.47	13.13	6.44	9.54	8.87	18.01
EV/EBIT Ratio	36.92	30.37	12.34	20.24	24.03	-
EV/FCF Ratio	190.44	45.16	21.99	51.20	268.57	84.54

Financial Efficiency

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Debt / Equity Ratio	0.97	0.80	0.78	0.80	0.71	0.47
Debt / EBITDA Ratio	1.95	1.65	1.34	1.60	1.76	2.45
Debt / FCF Ratio	24.28	5.69	4.56	8.57	53.20	11.51
Net Debt / Equity Ratio	1.03	0.86	0.80	0.83	0.72	0.60
Net Debt / EBITDA Ratio	1.91	1.62	1.25	1.53	1.70	2.38
Net Debt / FCF Ratio	23.76	5.59	4.26	8.22	51.47	11.16
Asset Turnover	1.11	1.16	1.14	1.17	1.13	0.94
Inventory Turnover	43.31	44.16	42.09	25.56	24.04	39.79
Quick Ratio	1.14	1.13	1.28	1.39	1.41	1.26
Current Ratio	1.34	1.37	1.43	1.59	1.74	1.42
Return on Equity (ROE)	19.98%	21.37%	19.03%	17.86%	8.23%	-3.64%
Return on Assets (ROA)	6.20%	7.02%	9.38%	7.81%	5.51%	-0.26%
Return on Invested Capital (ROIC)	8.42%	9.92%	13.40%	10.96%	7.56%	-0.36%
Return on Capital Employed (ROCE)	10.95%	11.99%	16.67%	13.30%	8.66%	-0.43%

Yields

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Earnings Yield	2.70%	3.28%	5.56%	3.94%	2.70%	-
FCF Yield	0.60%	2.53%	5.64%	2.33%	0.46%	1.36%
Dividend Yield	0.88%	1.00%	2.09%	1.65%	2.14%	1.98%
Payout Ratio	30.36%	30.39%	37.59%	41.92%	79.31%	-197.14%
Buyback Yield / Dilution	1.30%	1.79%	0.09%	0.00%	0.37%	0.77%
Total Shareholder Return	2.18%	2.78%	2.18%	1.65%	2.51%	2.75%

Data Source: Fiscal.ai Last updated: Jul 30, 2026

Financial data is provided by Fiscal.ai and updates within minutes after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 4, 2026

Data Sources Report a data error