Corby Spirit and Wine Ratios and Metrics

Market cap in millions CAD. Fiscal year is July - June.

Millions CAD. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 2, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Cap	411	401	369	404	491	513
Market Cap Growth	1.05%	8.48%	-8.66%	-17.68%	-4.27%	10.89%
Enterprise Value	490.53	493.52	476.66	349.59	441.12	421.59
Last Close Price	14.61	14.07	12.97	14.20	17.25	18.02
PE Ratio	14.03	14.66	15.44	18.44	21.04	16.84
Forward PE	-	18.82	18.82	18.82	18.82	18.82
PS Ratio	1.57	1.62	1.61	2.48	3.08	3.21
PB Ratio	2.17	2.18	2.03	2.25	2.68	2.73
P/TBV Ratio	2.20	2184.87	2033.26	-	2.68	2.73
P/FCF Ratio	9.33	9.42	12.82	12.81	11.95	13.50
P/OCF Ratio	8.88	8.95	11.72	11.41	10.79	12.59
EV/Sales Ratio	1.87	2.00	2.08	2.15	2.77	2.64
EV/EBITDA Ratio	7.87	7.91	8.48	8.10	9.40	7.93
EV/EBIT Ratio	10.25	10.70	11.70	12.34	13.50	10.16
EV/FCF Ratio	11.13	11.60	16.55	11.08	10.73	11.09
Debt / Equity Ratio	0.54	0.59	0.77	0.56	0.01	0.02
Debt / EBITDA Ratio	1.62	1.77	2.51	2.36	0.08	0.08
Debt / FCF Ratio	2.35	2.60	4.89	3.22	0.09	0.12
Net Debt / Equity Ratio	0.42	0.52	0.60	-0.30	-0.27	-0.48
Net Debt / EBITDA Ratio	1.25	1.52	1.94	-1.24	-1.04	-1.69
Net Debt / FCF Ratio	1.81	2.23	3.78	-1.69	-1.19	-2.37
Asset Turnover	0.66	0.60	0.59	0.53	0.63	0.65
Inventory Turnover	1.36	1.26	1.34	1.01	1.04	1.02
Quick Ratio	0.95	0.97	1.09	2.79	1.66	2.71
Current Ratio	2.42	2.37	2.34	3.88	2.79	4.01
Return on Equity (ROE)	15.58%	15.03%	13.22%	12.09%	12.62%	16.97%
Return on Assets (ROA)	8.82%	8.06%	7.56%	6.73%	9.18%	12.51%
Return on Invested Capital (ROIC)	11.21%	10.15%	12.56%	14.38%	17.69%	26.17%
Return on Capital Employed (ROCE)	14.60%	13.70%	12.80%	11.53%	16.13%	20.73%
Earnings Yield	7.12%	6.82%	6.48%	5.42%	4.75%	5.94%
FCF Yield	10.72%	10.62%	7.80%	7.81%	8.37%	7.41%
Dividend Yield	6.66%	0.01%	0.01%	0.00%	5.39%	4.66%
Payout Ratio	89.57%	93.42%	100.02%	114.09%	113.14%	78.17%
Total Shareholder Return	6.66%	0.01%	0.01%	0.00%	5.39%	4.66%

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