Kelt Exploration 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	Jul '26 Jul 17, 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	1,918	1,533	1,381	1,113	962	912
Market Cap Growth	25.69%	10.95%	24.15%	15.68%	5.48%	168.61%
Enterprise Value	2,065	1,713	1,492	1,100	973.98	913.21
Last Close Price	9.46	7.67	7.02	5.72	5.01	4.82
PE Ratio	42.38	24.74	30.52	13.00	6.19	8.03
Forward PE	11.31	36.52	4.17	6.70	5.22	15.05
PS Ratio	3.89	3.28	3.34	2.55	1.76	3.15
PB Ratio	1.67	1.34	1.30	1.11	1.07	1.26
P/TBV Ratio	1.67	1.36	1.32	1.12	1.09	1.27
P/FCF Ratio	-	-	-	164.95	-	-
P/OCF Ratio	7.18	5.80	6.60	3.93	3.14	5.71
EV/Sales Ratio	4.19	3.67	3.61	2.52	1.78	3.16
EV/EBITDA Ratio	7.58	7.22	7.04	4.36	2.69	5.28
EV/EBIT Ratio	28.34	31.84	21.16	8.72	3.95	11.19
EV/FCF Ratio	-	-	-	163.04	-	-
Debt / Equity Ratio	0.13	0.16	0.10	0.00	0.01	0.00
Debt / EBITDA Ratio	0.58	0.76	0.52	0.01	0.03	0.01
Debt / FCF Ratio	-	-	-	0.22	-	-
Net Debt / Equity Ratio	0.13	0.16	0.10	-0.01	0.01	0.00
Net Debt / EBITDA Ratio	0.58	0.76	0.52	-0.05	0.03	0.01
Net Debt / FCF Ratio	-2.21	-3.68	-0.95	-1.91	-3.43	-0.02
Asset Turnover	0.30	0.31	0.31	0.37	0.54	0.35
Quick Ratio	0.40	0.75	0.65	0.73	0.93	0.57
Current Ratio	0.52	1.00	0.76	0.83	1.28	0.66
Return on Equity (ROE)	5.13%	5.73%	4.40%	9.03%	19.55%	17.23%
Return on Assets (ROA)	3.39%	2.65%	3.74%	7.93%	18.23%	8.21%
Return on Invested Capital (ROIC)	4.23%	3.24%	4.69%	9.95%	22.72%	10.59%
Return on Capital Employed (ROCE)	3.79%	3.75%	5.58%	11.42%	26.24%	10.49%
Earnings Yield	2.33%	4.04%	3.28%	7.69%	16.17%	12.45%
FCF Yield	-	-	-	0.61%	-	-
Buyback Yield / Dilution	-1.35%	-1.24%	-1.30%	-0.82%	-2.44%	-1.44%
Total Shareholder Return	-1.35%	-1.24%	-1.30%	-0.82%	-2.44%	-1.44%