OR Royalties 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	Mar '26 Mar 20, 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 Capitalization	8,843	9,140	4,858	3,501	3,002	2,577
Market Cap Growth	79.91%	88.15%	38.74%	16.65%	16.49%	-4.28%
Enterprise Value	8,655	9,000	4,872	3,748	3,007	3,009
Last Close Price	47.16	48.62	25.84	18.57	15.82	14.79
PE Ratio	31.56	32.35	207.55	-	-	-
Forward PE	23.05	31.45	29.59	34.94	36.55	33.10
PS Ratio	23.25	24.03	17.66	14.47	13.78	11.46
PB Ratio	4.50	4.66	2.84	2.13	1.73	1.45
P/TBV Ratio	4.77	4.93	3.04	2.28	1.85	1.69
P/FCF Ratio	-	27.14	21.11	19.15	27.30	24.29
P/OCF Ratio	26.26	27.14	21.11	19.15	27.30	24.29
PEG Ratio	-	1.65	1.65	1.65	1.65	0.97
EV/Sales Ratio	22.76	23.66	17.71	15.49	13.81	13.38
EV/EBITDA Ratio	28.05	27.44	20.97	19.86	16.97	18.29
EV/EBIT Ratio	34.57	33.36	43.23	44.02	24.45	26.83
EV/FCF Ratio	-	26.73	21.17	20.50	27.35	28.37
Debt / Equity Ratio	0.00	0.00	0.08	0.12	0.09	0.23
Debt / EBITDA Ratio	0.02	0.02	0.61	1.06	0.88	2.49
Debt / FCF Ratio	0.02	0.02	0.62	1.09	1.42	3.87
Net Debt / Equity Ratio	-0.10	-0.10	0.03	0.08	0.04	0.17
Net Debt / EBITDA Ratio	-0.57	-0.57	0.25	0.66	0.37	1.79
Net Debt / FCF Ratio	-0.56	-0.56	0.25	0.68	0.59	2.78
Asset Turnover	0.19	0.19	0.13	0.12	0.10	0.09
Inventory Turnover	-	-	-	1243.20	1.73	2.63
Quick Ratio	4.45	4.45	4.26	4.02	5.72	0.38
Current Ratio	4.53	4.53	4.37	4.11	5.87	0.44
Return on Equity (ROE)	15.73%	15.73%	1.33%	-2.92%	4.85%	4.23%
Return on Assets (ROA)	8.35%	8.35%	3.42%	2.69%	3.52%	2.94%
Return on Invested Capital (ROIC)	12.97%	13.31%	3.29%	4.82%	4.61%	4.18%
Return on Capital Employed (ROCE)	12.80%	12.80%	5.70%	4.40%	6.20%	5.50%
Earnings Yield	3.20%	3.09%	0.48%	-1.41%	-3.96%	-0.91%
FCF Yield	-	3.68%	4.74%	5.22%	3.66%	4.12%
Dividend Yield	0.67%	0.60%	0.99%	1.27%	1.39%	1.42%
Payout Ratio	16.92%	16.92%	188.42%	-	-	-
Buyback Yield / Dilution	-0.84%	-0.84%	-1.38%	-2.43%	-7.77%	-3.20%
Total Shareholder Return	-0.17%	-0.24%	-0.39%	-1.16%	-6.38%	-1.78%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.