Magellan Aerospace 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	Apr '26 Apr 7, 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	1,368	1,057	575	449	574	575
Market Cap Growth	94.68%	83.72%	28.07%	-21.79%	-0.09%	13.57%
Enterprise Value	1,396	1,074	598.01	515.16	588.59	603.38
Last Close Price	24.08	18.52	10.07	7.85	10.00	9.96
PE Ratio	34.74	26.84	16.24	-	-26.32	-
Forward PE	17.45	16.35	14.06	13.56	42.11	20.86
PEG Ratio	-	2.01	2.01	2.01	2.01	2.01
PS Ratio	1.31	1.01	0.61	0.51	0.75	0.84
PB Ratio	1.66	1.29	0.72	0.61	0.79	0.75
P/TBV Ratio	1.67	1.29	0.72	0.61	0.79	0.75
P/FCF Ratio	49.55	38.29	9.11	-12.32	16.39	-111.67
P/OCF Ratio	17.41	13.45	5.80	-25.97	9.81	45.90
EV/Sales Ratio	1.34	1.03	0.63	0.59	0.77	0.88
EV/EBITDA Ratio	11.42	10.37	6.19	7.23	18.60	10.65
EV/EBIT Ratio	17.60	19.17	11.51	20.92	-37.33	126.65
EV/FCF Ratio	50.57	38.89	9.46	-14.13	16.79	-117.18
Debt / Equity Ratio	0.09	0.09	0.09	0.10	0.07	0.08
Debt / EBITDA Ratio	0.86	0.86	0.89	1.13	2.00	1.20
Debt / FCF Ratio	3.21	3.21	1.37	-2.21	1.81	-13.16
Net Debt / Equity Ratio	0.03	0.03	0.04	0.10	0.03	0.05
Net Debt / EBITDA Ratio	0.24	0.24	0.31	1.01	0.71	0.62
Net Debt / FCF Ratio	0.89	0.89	0.48	-1.97	0.64	-6.85
Asset Turnover	0.90	0.90	0.87	0.86	0.76	0.66
Inventory Turnover	3.20	3.20	3.08	3.26	3.35	3.04
Quick Ratio	1.28	1.28	1.11	1.08	1.16	1.47
Current Ratio	2.75	2.75	2.71	2.75	2.82	3.60
Return on Equity (ROE)	4.84%	4.84%	4.61%	1.26%	-2.90%	-0.13%
Return on Assets (ROA)	3.53%	3.53%	3.54%	1.06%	-1.82%	-0.24%
Return on Invested Capital (ROIC)	4.31%	4.31%	4.22%	1.27%	-2.16%	-0.29%
Return on Capital Employed (ROCE)	6.10%	6.10%	5.98%	2.97%	-1.86%	0.54%
Earnings Yield	2.88%	3.73%	6.16%	0.00%	-3.80%	0.00%
FCF Yield	2.02%	2.61%	10.98%	-8.12%	6.10%	-0.90%
Dividend Yield	0.83%	0.94%	0.99%	1.27%	2.60%	4.22%
Payout Ratio	28.99%	25.34%	16.10%	62.01%	-69.12%	-2481.78%
Buyback Yield / Dilution	0.08%	0.08%	0.33%	0.49%	0.16%	0.56%
Total Shareholder Return	0.91%	1.02%	1.33%	1.76%	2.76%	4.78%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.