Keyera 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	2015 - 2019
Period Ending	Nov '25 Nov 14, 2025	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	2015 - 2019
Market Capitalization	9,923	10,074	7,340	6,781	6,306	5,000	Upgrade
Market Cap Growth	1.27%	37.25%	8.25%	7.53%	26.13%	-31.74%	Upgrade
Enterprise Value	13,747	13,947	11,629	10,671	9,814	8,285	Upgrade
Last Close Price	43.28	42.38	29.30	25.45	23.03	17.09	Upgrade
PE Ratio	23.14	20.70	17.31	20.65	19.45	80.60	Upgrade
Forward PE	17.28	19.64	17.13	14.20	15.64	15.38	Upgrade
PS Ratio	1.40	1.41	1.04	0.96	1.26	1.66	Upgrade
PB Ratio	3.54	3.56	2.64	2.41	2.37	1.81	Upgrade
P/TBV Ratio	3.63	3.66	2.72	2.49	2.47	1.90	Upgrade
P/FCF Ratio	18.58	9.94	26.91	230.65	93.83	53.18	Upgrade
P/OCF Ratio	12.39	7.96	7.52	7.33	10.80	7.27	Upgrade
PEG Ratio	0.97	2.18	1.85	0.37	2.23	-	Upgrade
EV/Sales Ratio	1.94	1.95	1.65	1.51	1.97	2.75	Upgrade
EV/EBITDA Ratio	11.89	12.01	9.41	10.45	10.98	10.14	Upgrade
EV/EBIT Ratio	17.64	16.59	12.35	13.51	14.70	14.66	Upgrade
EV/FCF Ratio	25.74	13.76	42.63	362.99	146.03	88.13	Upgrade
Debt / Equity Ratio	2.36	1.38	1.54	1.39	1.39	1.24	Upgrade
Debt / EBITDA Ratio	5.73	3.23	3.36	3.68	3.94	3.96	Upgrade
Debt / FCF Ratio	12.40	3.85	15.71	132.80	55.02	36.51	Upgrade
Asset Turnover	0.65	0.81	0.81	0.85	0.64	0.40	Upgrade
Inventory Turnover	19.87	23.20	21.34	20.24	17.76	16.16	Upgrade
Quick Ratio	1.08	0.64	0.89	0.71	0.84	0.90	Upgrade
Current Ratio	1.88	0.95	1.34	1.11	1.20	1.30	Upgrade
Return on Equity (ROE)	15.28%	17.35%	15.15%	11.99%	11.97%	2.13%	Upgrade
Return on Assets (ROA)	4.43%	5.99%	6.78%	5.91%	5.32%	4.68%	Upgrade
Return on Capital (ROIC)	6.03%	7.61%	8.53%	7.55%	6.65%	5.76%	Upgrade
Return on Capital Employed (ROCE)	7.60%	11.10%	11.80%	10.40%	9.30%	8.00%	Upgrade
Earnings Yield	4.34%	4.83%	5.78%	4.84%	5.14%	1.24%	Upgrade
FCF Yield	5.38%	10.06%	3.72%	0.43%	1.07%	1.88%	Upgrade
Dividend Yield	4.99%	4.81%	6.69%	7.54%	8.34%	11.23%	Upgrade
Payout Ratio	111.68%	96.06%	114.57%	129.26%	130.89%	681.91%	Upgrade
Buyback Yield / Dilution	-0.01%	-	-3.55%	-0.12%	-0.26%	-2.92%	Upgrade
Total Shareholder Return	4.98%	4.81%	3.14%	7.42%	8.07%	8.31%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.