Keyera Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Year	Current	2023	2022	2021	2020	2019	2018 - 2003
Market Capitalization	8,419	7,340	6,548	6,306	4,986	7,287	Upgrade
Market Cap Growth	-	12.09%	3.84%	26.46%	-31.57%	36.12%	Upgrade
Enterprise Value	12,459	11,606	10,661	9,988	8,416	10,300	Upgrade
PE Ratio	23.55	17.31	19.95	19.45	80.39	16.43	Upgrade
PS Ratio	1.24	1.05	0.93	1.26	1.66	2.01	Upgrade
PB Ratio	3.07	2.64	2.32	2.37	1.81	2.39	Upgrade
P/FCF Ratio	10.75	26.91	222.74	93.83	179.09	-35.74	Upgrade
P/OCF Ratio	7.61	7.52	7.08	10.80	7.25	8.21	Upgrade
EV/Sales Ratio	1.84	1.66	1.51	2.00	2.79	2.85	Upgrade
EV/EBITDA Ratio	10.04	9.39	10.06	10.50	9.57	11.52	Upgrade
EV/EBIT Ratio	13.97	12.87	13.29	14.40	14.29	16.73	Upgrade
EV/FCF Ratio	15.91	42.54	362.65	148.61	302.27	-50.52	Upgrade
Debt / Equity Ratio	1.43	1.48	1.39	1.39	1.24	0.99	Upgrade
Debt / EBITDA Ratio	3.28	3.47	3.68	3.89	3.90	3.38	Upgrade
Debt / FCF Ratio	5.20	15.71	132.80	55.02	123.29	-14.83	Upgrade
Quick Ratio	0.73	0.89	0.50	0.84	0.90	0.61	Upgrade
Current Ratio	1.08	1.34	1.11	1.20	1.30	0.80	Upgrade
Asset Turnover	0.77	0.80	0.82	0.61	0.40	0.48	Upgrade
Interest Coverage	4.12	4.12	4.82	4.11	4.49	5.47	Upgrade
Return on Equity (ROE)	13.01%	15.26%	11.65%	12.20%	2.25%	14.53%	Upgrade
Return on Assets (ROA)	4.12%	4.83%	3.83%	3.99%	0.82%	5.90%	Upgrade
Return on Capital (ROIC)	10.21%	9.90%	9.04%	8.30%	8.06%	9.76%	Upgrade
Earnings Yield	4.24%	5.78%	5.01%	5.14%	1.24%	6.09%	Upgrade
FCF Yield	9.30%	3.72%	0.45%	1.07%	0.56%	-2.80%	Upgrade
Dividend Yield	6.75%	6.62%	6.48%	6.73%	8.48%	5.40%	Upgrade
Payout Ratio	160.00%	114.57%	129.26%	130.89%	681.91%	88.72%	Upgrade
Buyback Yield / Dilution	-3.55%	-0.12%	-0.26%	-2.92%	-3.27%	Upgrade
Total Shareholder Return	6.75%	3.07%	6.36%	6.47%	5.56%	2.13%	Upgrade

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.