Mandalay Resources 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
Period Ending	Aug '25 Aug 5, 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
Market Capitalization	512	370	170	279	212	178
Market Cap Growth	-	117.68%	-39.18%	31.91%	19.11%	80.91%
Enterprise Value	396	305	171	268	241	222
Last Close Price	5.40	3.94	1.83	3.03	2.31	1.95
PE Ratio	6.37	5.38	16.37	8.79	3.05	15.00
Forward PE	-	4.72	2.67	4.97	4.06	2.78
PS Ratio	1.35	1.07	0.74	1.08	0.73	0.78
PB Ratio	1.39	1.12	0.65	1.12	0.95	1.03
P/TBV Ratio	1.39	1.12	0.65	1.12	0.95	1.03
P/FCF Ratio	5.65	3.79	82.93	5.12	12.03	8.36
P/OCF Ratio	3.20	2.28	2.97	2.58	2.70	2.26
EV/Sales Ratio	1.05	0.88	0.75	1.03	0.83	0.97
EV/EBITDA Ratio	2.01	1.77	2.19	2.21	1.68	1.88
EV/EBIT Ratio	2.70	2.54	5.23	3.56	2.59	3.02
EV/FCF Ratio	4.37	3.12	83.50	4.90	13.70	10.41
Debt / Equity Ratio	0.03	0.03	0.12	0.13	0.28	0.47
Debt / EBITDA Ratio	0.06	0.05	0.40	0.27	0.44	0.69
Debt / FCF Ratio	0.12	0.09	15.20	0.60	3.58	3.83
Asset Turnover	0.78	0.77	0.60	0.64	0.74	0.64
Inventory Turnover	4.88	4.70	4.29	3.79	4.57	4.31
Quick Ratio	1.89	1.82	1.72	1.46	0.98	0.69
Current Ratio	2.32	2.33	2.50	2.26	1.46	1.15
Return on Equity (ROE)	25.14%	22.41%	4.13%	13.03%	35.13%	7.52%
Return on Assets (ROA)	18.99%	16.67%	5.36%	11.56%	14.90%	12.85%
Return on Invested Capital (ROIC)	26.27%	22.83%	7.22%	15.96%	21.64%	18.91%
Return on Capital Employed (ROCE)	33.00%	30.10%	9.40%	22.70%	30.80%	25.30%
Earnings Yield	15.92%	18.57%	6.11%	11.38%	32.78%	6.67%
FCF Yield	17.71%	26.40%	1.21%	19.55%	8.32%	11.96%
Buyback Yield / Dilution	-1.22%	-1.18%	-0.95%	-0.84%	-0.86%	-15.48%
Total Shareholder Return	-	-1.18%	-0.95%	-0.84%	-0.86%	-15.48%

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.