PrairieSky Royalty 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	Feb '26 Feb 18, 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	7,012	6,290	6,698	5,544	5,183	3,255
Market Cap Growth	8.44%	-6.09%	20.82%	6.96%	59.23%	44.46%
Enterprise Value	7,254	6,536	6,801	5,780	5,507	3,436
Last Close Price	30.13	27.03	26.92	21.46	19.26	11.71
PE Ratio	34.57	30.68	31.11	24.36	16.32	26.40
Forward PE	31.39	28.45	31.85	21.35	18.08	16.29
PS Ratio	15.64	14.03	14.24	11.56	8.37	11.09
PB Ratio	2.76	2.47	2.44	2.00	1.87	1.25
P/TBV Ratio	3.67	3.29	3.17	2.60	2.42	1.66
P/FCF Ratio	27.23	24.43	20.25	21.24	9.69	-
P/OCF Ratio	19.62	17.60	17.63	17.38	9.16	12.92
EV/Sales Ratio	16.18	14.58	14.46	12.05	8.89	11.71
EV/EBITDA Ratio	16.60	14.96	14.84	12.52	9.37	12.62
EV/EBIT Ratio	25.69	23.15	23.23	18.40	12.68	21.11
EV/FCF Ratio	28.17	25.38	20.56	22.15	10.30	-
Debt / Equity Ratio	0.10	0.10	0.04	0.07	0.08	0.25
Debt / EBITDA Ratio	0.55	0.55	0.21	0.41	0.37	2.37
Debt / FCF Ratio	0.94	0.94	0.29	0.72	0.41	-
Net Debt / Equity Ratio	0.10	0.10	0.04	0.07	0.08	0.25
Net Debt / EBITDA Ratio	0.56	0.56	0.21	0.41	0.37	2.37
Net Debt / FCF Ratio	0.94	0.94	0.29	0.72	0.41	-0.88
Asset Turnover	0.14	0.14	0.14	0.14	0.18	0.10
Quick Ratio	0.64	0.64	0.62	0.64	0.45	1.18
Current Ratio	0.65	0.65	0.63	0.65	0.46	1.19
Return on Equity (ROE)	7.76%	7.76%	7.82%	8.22%	11.84%	5.00%
Return on Assets (ROA)	5.55%	5.55%	5.62%	5.84%	7.84%	3.33%
Return on Invested Capital (ROIC)	7.70%	7.65%	7.76%	8.11%	10.65%	4.52%
Return on Capital Employed (ROCE)	9.30%	9.30%	9.50%	9.80%	13.40%	4.70%
Earnings Yield	2.92%	3.26%	3.21%	4.11%	6.13%	3.79%
FCF Yield	3.67%	4.09%	4.94%	4.71%	10.32%	-22.54%
Dividend Yield	3.55%	3.85%	3.72%	4.47%	3.12%	2.65%
Payout Ratio	118.44%	118.44%	109.80%	100.70%	33.89%	50.61%
Buyback Yield / Dilution	1.59%	1.59%	-	0.04%	-6.84%	2.74%
Total Shareholder Return	5.14%	5.44%	3.72%	4.52%	-3.72%	5.38%

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