Exchange Income 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 11, 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	5,534	2,847	2,120	2,232	1,959	1,297
Market Cap Growth	102.21%	34.32%	-5.02%	13.94%	50.97%	-16.18%
Enterprise Value	7,959	5,005	3,976	3,924	3,115	2,476
Last Close Price	98.38	56.28	40.90	45.32	34.38	28.28
PE Ratio	35.50	23.48	17.33	20.35	28.56	46.24
Forward PE	25.16	16.59	14.92	13.58	15.48	16.60
PS Ratio	1.82	1.07	0.85	1.08	1.39	1.13
PB Ratio	3.35	2.02	1.70	2.19	2.45	1.89
P/TBV Ratio	11.83	13.07	10.60	24.17	14.76	10.25
P/FCF Ratio	-	-	-	-	184.32	10.97
P/OCF Ratio	10.89	7.98	6.00	6.66	6.87	4.99
PEG Ratio	-	5.68	5.68	5.68	5.68	5.68
EV/Sales Ratio	2.62	1.88	1.59	1.91	2.20	2.15
EV/EBITDA Ratio	11.32	8.54	7.70	9.27	10.29	9.60
EV/EBIT Ratio	22.85	15.76	13.72	16.57	21.71	24.35
EV/FCF Ratio	-141.04	-	-	-	293.17	20.93
Debt / Equity Ratio	1.52	1.66	1.62	1.75	1.61	1.78
Debt / EBITDA Ratio	3.57	3.73	3.65	3.93	3.95	4.30
Debt / FCF Ratio	-	-	-	-	121.52	10.30
Net Debt / Equity Ratio	1.47	1.60	1.54	1.61	1.52	1.67
Net Debt / EBITDA Ratio	3.68	3.86	3.71	3.88	4.02	4.45
Net Debt / FCF Ratio	-42.98	-17.23	-12.76	-67.03	114.42	9.71
Asset Turnover	0.64	0.61	0.66	0.67	0.58	0.50
Inventory Turnover	3.94	3.74	4.41	4.57	3.63	3.01
Quick Ratio	1.06	1.15	1.11	1.05	0.85	1.20
Current Ratio	1.79	1.97	1.87	1.80	1.47	2.10
Return on Equity (ROE)	9.86%	9.13%	10.80%	12.06%	9.23%	3.96%
Return on Assets (ROA)	4.56%	4.58%	4.75%	4.82%	3.67%	2.79%
Return on Invested Capital (ROIC)	6.53%	6.71%	7.46%	7.33%	5.42%	3.59%
Return on Capital Employed (ROCE)	7.90%	8.00%	8.40%	8.00%	6.80%	5.10%
Earnings Yield	2.60%	4.26%	5.77%	4.91%	3.50%	2.16%
FCF Yield	-1.02%	-4.61%	-7.08%	-1.10%	0.54%	9.12%
Dividend Yield	2.81%	4.69%	6.21%	5.32%	6.63%	8.06%
Payout Ratio	96.35%	103.84%	93.69%	88.88%	124.49%	285.20%
Buyback Yield / Dilution	-5.36%	-1.64%	-9.88%	-24.22%	-5.87%	5.56%
Total Shareholder Return	-2.57%	3.06%	-3.67%	-18.91%	0.77%	13.62%

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