Total Energy Services 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 17, 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	789	542	440	302	357	259
Market Cap Growth	114.27%	23.08%	45.61%	-15.42%	37.80%	75.36%
Enterprise Value	812.12	557.59	481.05	355.63	451.43	422.49
Last Close Price	21.62	14.90	11.55	7.56	8.61	6.03
PE Ratio	11.11	7.64	7.55	7.49	9.78	-603.00
Forward PE	10.03	7.03	6.45	4.68	6.67	150.75
PS Ratio	0.74	0.51	0.49	0.34	0.47	0.60
PB Ratio	1.31	0.90	0.77	0.57	0.69	0.53
P/TBV Ratio	1.37	0.94	0.80	0.59	0.71	0.55
P/FCF Ratio	7.42	5.09	5.88	4.27	4.12	4.28
P/OCF Ratio	3.94	2.71	2.65	2.07	2.49	2.89
EV/Sales Ratio	0.76	0.52	0.53	0.40	0.59	0.98
EV/EBITDA Ratio	4.37	3.00	2.83	2.15	3.52	5.17
EV/EBIT Ratio	8.71	5.98	6.03	4.20	9.15	-299.00
EV/FCF Ratio	7.63	5.24	6.43	5.03	5.21	6.97
Debt / Equity Ratio	0.13	0.13	0.14	0.19	0.24	0.40
Debt / EBITDA Ratio	0.44	0.44	0.74	0.66	1.05	2.48
Debt / FCF Ratio	0.34	0.77	1.69	1.54	1.56	3.34
Net Debt / Equity Ratio	0.04	0.04	0.15	0.12	0.19	0.34
Net Debt / EBITDA Ratio	0.12	0.12	0.52	0.37	0.79	2.07
Net Debt / FCF Ratio	0.09	0.21	1.18	0.86	1.16	2.79
Asset Turnover	1.10	1.10	1.01	1.03	0.90	0.52
Inventory Turnover	7.10	7.10	6.74	7.15	6.50	3.48
Quick Ratio	0.86	0.86	0.81	1.05	1.00	1.40
Current Ratio	1.41	1.41	1.34	1.70	1.60	2.55
Return on Equity (ROE)	12.68%	12.68%	11.02%	7.90%	7.48%	-0.09%
Return on Assets (ROA)	7.33%	7.33%	7.35%	5.72%	4.91%	-0.02%
Return on Invested Capital (ROIC)	11.05%	11.05%	10.75%	8.32%	6.57%	-0.02%
Return on Capital Employed (ROCE)	12.91%	12.91%	11.47%	12.30%	6.97%	-0.19%
Earnings Yield	9.40%	13.09%	13.25%	13.36%	10.22%	-0.17%
FCF Yield	13.48%	19.64%	17.00%	23.40%	24.25%	23.37%
Dividend Yield	2.22%	2.63%	3.04%	3.97%	1.38%	0.00%
Payout Ratio	19.74%	19.74%	22.60%	29.17%	13.15%	0.00%
Buyback Yield / Dilution	4.43%	4.43%	4.87%	4.48%	3.49%	3.84%
Total Shareholder Return	6.64%	7.06%	7.91%	8.46%	4.87%	3.84%

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