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	May '26 May 13, 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	7,815	6,290	6,698	5,544	5,183	3,255
Market Cap Growth	40.29%	-6.09%	20.82%	6.96%	59.23%	44.46%
Enterprise Value	8,051	6,536	6,801	5,780	5,507	3,436
Last Close Price	33.62	26.81	26.70	21.28	19.10	11.62
PE Ratio	38.84	30.68	31.11	24.36	16.32	26.40
Forward PE	24.54	28.45	31.85	21.35	18.08	16.29
PS Ratio	17.49	14.03	14.24	11.56	8.37	11.09
PB Ratio	3.09	2.47	2.44	2.00	1.87	1.25
P/TBV Ratio	4.12	3.29	3.17	2.60	2.42	1.66
P/FCF Ratio	25.59	24.43	20.25	21.24	9.69	-
P/OCF Ratio	22.59	17.60	17.63	17.38	9.16	12.92
EV/Sales Ratio	18.02	14.58	14.46	12.05	8.89	11.71
EV/EBITDA Ratio	18.59	14.96	14.84	12.52	9.37	12.62
EV/EBIT Ratio	28.81	23.15	23.23	18.40	12.68	21.11
EV/FCF Ratio	26.36	25.38	20.56	22.15	10.30	-
Debt / Equity Ratio	0.09	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	0.78	0.94	0.29	0.72	0.41	-
Net Debt / Equity Ratio	0.09	0.10	0.04	0.07	0.08	0.25
Net Debt / EBITDA Ratio	0.55	0.56	0.21	0.41	0.37	2.37
Net Debt / FCF Ratio	0.78	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	0.83	0.64	0.62	0.64	0.45	1.18
Current Ratio	0.83	0.65	0.63	0.65	0.46	1.19
Return on Equity (ROE)	7.82%	7.76%	7.82%	8.22%	11.84%	5.00%
Return on Assets (ROA)	5.44%	5.55%	5.62%	5.84%	7.84%	3.33%
Return on Invested Capital (ROIC)	7.66%	7.65%	7.76%	8.11%	10.65%	4.52%
Return on Capital Employed (ROCE)	9.20%	9.30%	9.50%	9.80%	13.40%	4.70%
Earnings Yield	2.59%	3.26%	3.21%	4.11%	6.13%	3.79%
FCF Yield	3.91%	4.09%	4.94%	4.71%	10.32%	-22.54%
Dividend Yield	3.10%	3.88%	3.75%	4.51%	3.14%	2.67%
Payout Ratio	121.29%	118.44%	109.80%	100.70%	33.89%	50.61%
Buyback Yield / Dilution	2.10%	1.59%	-	0.04%	-6.84%	2.74%
Total Shareholder Return	5.21%	5.47%	3.75%	4.55%	-3.69%	5.41%

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