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 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Market Capitalization	1,661	1,195	-	-
Enterprise Value	1,890	1,438	-	-
Last Close Price	15.42	12.80	-	-
PE Ratio	53.55	42.87	-	-
Forward PE	30.50	32.19	-	-
PS Ratio	34.84	25.08	-	-
PB Ratio	5.18	3.73	-	-
P/TBV Ratio	5.18	3.73	-	-
P/OCF Ratio	71.48	51.44	-	-
EV/Sales Ratio	39.66	30.18	-	-
EV/EBITDA Ratio	30.68	23.34	-	-
EV/EBIT Ratio	35.57	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	1.68%	2.33%	-	-
Buyback Yield / Dilution	-25.33%	-25.33%	-105.49%	-

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