Capstone Copper Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 13, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Cap	9,463	10,524	6,768	4,482	3,416	2,305
Market Cap Growth	52.73%	55.49%	50.99%	31.21%	48.23%	-
Enterprise Value	11,817	12,392	8,509	6,274	4,679	1,987
Last Close Price	12.39	13.78	8.88	6.44	4.94	5.57
PE Ratio	22.04	24.49	56.27	-32.40	19.16	8.02
Forward PE	15.09	15.86	14.60	16.65	16.98	8.33
PS Ratio	2.92	3.25	2.95	2.51	1.94	2.29
PB Ratio	1.80	2.26	1.54	1.27	0.92	1.79
P/TBV Ratio	7.03	3.11	2.19	1.64	1.16	2.27
P/FCF Ratio	41.55	46.16	-43.01	-6.03	-5.08	4.34
P/OCF Ratio	10.07	11.19	11.83	28.96	28.80	3.30
EV/Sales Ratio	3.65	3.83	3.71	3.52	2.66	1.98
EV/EBITDA Ratio	10.33	7.60	12.38	17.55	10.90	3.50
EV/EBIT Ratio	12.77	12.79	36.40	143.79	24.59	4.41
EV/FCF Ratio	51.88	54.35	-54.07	-8.43	-6.96	3.74
Debt / Equity Ratio	0.32	0.32	0.27	0.35	0.21	0.01
Debt / EBITDA Ratio	1.09	1.09	2.23	4.21	2.22	0.04
Debt / FCF Ratio	7.78	7.78	-9.75	-2.02	-1.42	0.04
Net Debt / Equity Ratio	0.29	0.29	0.31	0.38	0.19	-0.24
Net Debt / EBITDA Ratio	0.83	0.83	1.96	3.74	1.68	-0.55
Net Debt / FCF Ratio	5.95	5.95	-8.55	-1.80	-1.07	-0.59
Asset Turnover	0.35	0.35	0.26	0.24	0.36	0.54
Inventory Turnover	7.52	7.52	7.73	8.69	10.69	6.88
Quick Ratio	0.84	0.84	0.40	0.63	0.89	1.27
Current Ratio	1.20	1.20	0.78	1.13	1.39	1.57
Return on Equity (ROE)	18.64%	9.59%	2.63%	-3.99%	6.49%	41.52%
Return on Assets (ROA)	8.33%	7.50%	1.71%	0.80%	2.77%	18.45%
Return on Invested Capital (ROIC)	9.25%	8.32%	1.85%	0.87%	3.15%	27.69%
Return on Capital Employed (ROCE)	11.68%	11.68%	2.93%	0.63%	4.33%	32.69%
Earnings Yield	4.58%	4.08%	1.78%	-3.09%	5.22%	12.47%
FCF Yield	2.41%	2.17%	-2.32%	-16.60%	-19.69%	23.03%
Buyback Yield / Dilution	-1.61%	-1.61%	-10.98%	-5.39%	-55.32%	-55.79%
Total Shareholder Return	-1.61%	-1.61%	-10.98%	-5.39%	-55.32%	-55.79%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.