Spin Master Corp. (TSX:TOY)

Spin Master Ratios and Metrics

Market cap in millions CAD. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 12, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	2,022	3,467	3,614	3,493	4,909	2,960
Market Cap Growth	-39.10%	-4.04%	3.46%	-28.84%	65.86%	-26.67%
Enterprise Value	2,631	4,074	2,819	2,664	4,544	2,784
Last Close Price	20.10	33.35	33.87	32.15	46.11	27.90
PE Ratio	26.70	29.43	18.07	9.88	19.53	51.05
Forward PE	8.09	10.20	10.82	12.49	21.23	25.30
PS Ratio	0.68	1.07	1.44	1.28	1.90	1.48
PB Ratio	1.02	1.72	1.93	2.06	3.69	2.76
P/TBV Ratio	7.94	12.24	2.82	3.25	5.95	4.53
P/FCF Ratio	5.34	8.20	13.75	11.79	9.88	8.02
P/OCF Ratio	4.58	7.35	12.05	10.35	9.26	7.47
PEG Ratio	-	7.88	7.88	7.88	7.88	7.88
EV/Sales Ratio	0.88	1.25	1.12	0.97	1.76	1.39
EV/EBITDA Ratio	6.26	10.13	7.05	5.88	11.03	20.25
EV/EBIT Ratio	8.93	12.36	7.91	6.54	12.63	33.88
EV/FCF Ratio	6.95	9.63	10.73	8.99	9.14	7.54
Debt / Equity Ratio	0.40	0.38	0.04	0.06	0.07	0.09
Debt / EBITDA Ratio	1.87	1.66	0.20	0.21	0.22	0.61
Debt / FCF Ratio	2.08	1.82	0.31	0.33	0.19	0.26
Asset Turnover	0.77	0.98	1.00	1.14	1.33	1.21
Inventory Turnover	3.78	7.59	8.53	7.56	8.24	5.87
Quick Ratio	0.82	0.89	2.64	2.35	1.70	1.61
Current Ratio	1.13	1.15	2.95	2.65	1.99	1.94
Return on Equity (ROE)	4.00%	5.80%	11.34%	22.68%	20.96%	5.68%
Return on Assets (ROA)	4.77%	6.19%	8.89%	10.62%	11.54%	3.10%
Return on Capital (ROIC)	6.66%	8.38%	12.03%	15.36%	17.40%	4.58%
Return on Capital Employed (ROCE)	11.70%	13.10%	17.50%	21.80%	24.20%	6.90%
Earnings Yield	3.92%	3.40%	5.53%	10.13%	5.12%	1.96%
FCF Yield	18.73%	12.20%	7.27%	8.48%	10.12%	12.48%
Dividend Yield	2.39%	1.26%	0.71%	0.37%	-	-
Payout Ratio	61.69%	33.58%	12.15%	1.76%	-	-
Buyback Yield / Dilution	1.74%	-0.10%	0.66%	-1.04%	-1.06%	-1.26%
Total Shareholder Return	4.13%	1.17%	1.37%	-0.67%	-1.06%	-1.26%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.