Versamet 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
Period Ending	Apr '26 Apr 13, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Market Capitalization	1,739	1,195	-	-
Enterprise Value	1,968	1,438	-	-
Last Close Price	16.46	12.80	-	-
PE Ratio	57.17	42.87	-	-
Forward PE	31.15	32.19	-	-
PS Ratio	36.48	25.08	-	-
PB Ratio	5.42	3.73	-	-
P/TBV Ratio	5.42	3.73	-	-
P/OCF Ratio	74.85	51.44	-	-
EV/Sales Ratio	41.30	30.18	-	-
EV/EBITDA Ratio	31.95	23.34	-	-
EV/EBIT Ratio	37.04	27.06	-	-
Debt / Equity Ratio	0.73	0.73	0.08	0.38
Debt / EBITDA Ratio	3.81	3.81	7.31	63.38
Net Debt / Equity Ratio	0.72	0.72	0.07	0.32
Net Debt / EBITDA Ratio	3.72	3.72	6.67	53.55
Asset Turnover	0.11	0.11	0.06	-
Quick Ratio	0.73	0.73	0.56	0.78
Current Ratio	0.74	0.74	0.56	0.78
Return on Equity (ROE)	9.13%	9.13%	-1.51%	-
Return on Assets (ROA)	7.47%	7.47%	0.44%	-
Return on Invested Capital (ROIC)	6.70%	8.49%	0.73%	-0.14%
Return on Capital Employed (ROCE)	10.10%	10.10%	0.60%	-0.20%
Earnings Yield	1.60%	2.33%	-	-
Buyback Yield / Dilution	-25.33%	-25.33%	-105.49%	-

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