Dynacor Group Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 27, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	283	209	150	112	123	70
Market Cap Growth	23.53%	39.76%	33.67%	-8.77%	76.45%	7.99%
Enterprise Value	232	153	106	70	102	49
Last Close Price	6.74	5.54	3.75	2.62	2.76	1.52
PE Ratio	12.83	8.62	7.52	6.89	8.23	12.60
Forward PE	9.28	8.27	8.27	8.27	8.27	8.27
PS Ratio	0.61	0.51	0.45	0.42	0.50	0.54
PB Ratio	1.58	1.47	1.26	1.03	1.35	0.87
P/TBV Ratio	1.58	1.47	1.26	1.03	1.35	0.87
P/FCF Ratio	-	13.38	33.08	32.22	5.18	5.26
P/OCF Ratio	-	9.01	11.80	13.29	4.43	4.87
EV/Sales Ratio	0.50	0.38	0.32	0.26	0.41	0.38
EV/EBITDA Ratio	6.77	3.59	3.16	2.43	3.39	3.26
EV/EBIT Ratio	8.08	4.10	3.65	2.85	3.80	4.15
EV/FCF Ratio	-16.57	9.80	23.41	20.05	4.29	3.67
Debt / Equity Ratio	0.01	0.01	0.01	0.01	0.01	0.01
Debt / EBITDA Ratio	0.03	0.04	0.02	0.03	0.01	0.06
Debt / FCF Ratio	-	0.10	0.19	0.27	0.02	0.07
Net Debt / Equity Ratio	-0.28	-0.25	-0.24	-0.31	-0.37	-0.18
Net Debt / EBITDA Ratio	-1.48	-0.83	-0.86	-1.17	-1.13	-0.96
Net Debt / FCF Ratio	3.60	-2.27	-6.37	-9.69	-1.43	-1.07
Asset Turnover	2.32	2.40	2.40	2.10	2.34	1.34
Inventory Turnover	12.50	8.11	9.10	11.09	11.99	5.55
Quick Ratio	3.20	2.42	2.06	3.39	2.53	2.38
Current Ratio	4.63	3.88	3.95	4.89	3.60	4.01
Return on Equity (ROE)	13.91%	17.88%	17.74%	15.78%	17.48%	7.07%
Return on Assets (ROA)	8.97%	13.71%	13.18%	11.99%	15.76%	7.59%
Return on Invested Capital (ROIC)	17.46%	23.08%	23.48%	23.80%	24.92%	8.14%
Return on Capital Employed (ROCE)	14.20%	24.80%	23.30%	21.10%	27.30%	13.50%
Earnings Yield	7.79%	11.61%	13.29%	14.52%	12.14%	7.94%
FCF Yield	-4.96%	7.47%	3.02%	3.10%	19.31%	19.01%
Dividend Yield	2.37%	2.53%	3.20%	3.80%	2.43%	3.95%
Payout Ratio	28.25%	22.29%	22.55%	24.75%	21.56%	39.77%
Buyback Yield / Dilution	-10.40%	3.00%	1.86%	0.07%	-0.77%	0.56%
Total Shareholder Return	-7.95%	5.53%	5.06%	3.87%	1.66%	4.51%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.