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	2016 - 2020
Period Ending	Aug '25 Aug 1, 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	2016 - 2020
Market Capitalization	10,007	10,074	7,340	6,781	6,306	5,000	Upgrade
Market Cap Growth	28.20%	37.25%	8.25%	7.53%	26.13%	-31.74%	Upgrade
Enterprise Value	13,790	13,947	11,629	10,671	9,814	8,285	Upgrade
Last Close Price	43.67	42.90	29.66	25.76	23.31	17.30	Upgrade
PE Ratio	18.35	20.70	17.31	20.65	19.45	80.60	Upgrade
Forward PE	18.95	19.64	17.13	14.20	15.64	15.38	Upgrade
PS Ratio	1.36	1.41	1.04	0.96	1.26	1.66	Upgrade
PB Ratio	3.52	3.56	2.64	2.41	2.37	1.81	Upgrade
P/TBV Ratio	3.62	3.66	2.72	2.49	2.47	1.90	Upgrade
P/FCF Ratio	12.78	9.94	26.91	230.65	93.83	53.18	Upgrade
P/OCF Ratio	9.69	7.96	7.52	7.33	10.80	7.27	Upgrade
PEG Ratio	1.12	2.18	1.85	0.37	2.23	-	Upgrade
EV/Sales Ratio	1.87	1.95	1.65	1.51	1.97	2.75	Upgrade
EV/EBITDA Ratio	10.82	12.01	9.41	10.45	10.98	10.14	Upgrade
EV/EBIT Ratio	15.25	16.59	12.35	13.51	14.70	14.66	Upgrade
EV/FCF Ratio	17.60	13.76	42.63	362.99	146.03	88.13	Upgrade
Debt / Equity Ratio	1.37	1.38	1.54	1.39	1.39	1.24	Upgrade
Debt / EBITDA Ratio	3.05	3.23	3.36	3.68	3.94	3.96	Upgrade
Debt / FCF Ratio	4.96	3.85	15.71	132.80	55.02	36.51	Upgrade
Asset Turnover	0.85	0.81	0.81	0.85	0.64	0.40	Upgrade
Inventory Turnover	23.19	23.20	21.34	20.24	17.76	16.16	Upgrade
Quick Ratio	0.67	0.64	0.89	0.71	0.84	0.90	Upgrade
Current Ratio	1.01	0.95	1.34	1.11	1.20	1.30	Upgrade
Return on Equity (ROE)	19.55%	17.35%	15.15%	11.99%	11.97%	2.13%	Upgrade
Return on Assets (ROA)	6.52%	5.99%	6.78%	5.91%	5.32%	4.68%	Upgrade
Return on Capital (ROIC)	8.34%	7.61%	8.53%	7.55%	6.65%	5.76%	Upgrade
Return on Capital Employed (ROCE)	11.90%	11.10%	11.80%	10.40%	9.30%	8.00%	Upgrade
Earnings Yield	5.46%	4.83%	5.78%	4.84%	5.14%	1.24%	Upgrade
FCF Yield	7.83%	10.06%	3.72%	0.43%	1.07%	1.88%	Upgrade
Dividend Yield	4.78%	4.76%	6.61%	7.45%	8.24%	11.10%	Upgrade
Payout Ratio	86.45%	96.06%	114.57%	129.26%	130.89%	681.91%	Upgrade
Buyback Yield / Dilution	-	-	-3.55%	-0.12%	-0.26%	-2.92%	Upgrade
Total Shareholder Return	4.78%	4.76%	3.06%	7.33%	7.97%	8.18%	Upgrade

Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.