Vox 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 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018
Period Ending	Dec '24 Dec 20, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018
Market Capitalization	170	137	140	137	97	-	Upgrade
Market Cap Growth	53.45%	-2.29%	2.22%	40.57%	-	-	Upgrade
Enterprise Value	157	125	135	128	91	-	Upgrade
Last Close Price	3.36	2.71	3.04	3.34	2.88	-	Upgrade
PE Ratio	-	-	315.26	-	-	-	Upgrade
Forward PE	42.51	43.11	77.33	-	-	-	Upgrade
PS Ratio	11.15	8.42	12.16	29.64	605.85	-	Upgrade
PB Ratio	2.84	2.31	2.92	5.23	5.49	-	Upgrade
P/TBV Ratio	3.51	2.37	3.04	5.65	6.27	-	Upgrade
P/OCF Ratio	19.78	19.66	50.54	140.88	-	-	Upgrade
EV/Sales Ratio	10.45	7.71	11.72	27.74	568.73	-	Upgrade
EV/EBITDA Ratio	26.26	17.01	40.27	-	-	-	Upgrade
EV/EBIT Ratio	232.82	54.91	222.00	-	-	-	Upgrade
Debt / Equity Ratio	-	-	-	-	-	0.41	Upgrade
Asset Turnover	0.21	0.26	0.25	0.17	0.01	-	Upgrade
Quick Ratio	3.21	4.43	2.08	4.02	14.34	0.65	Upgrade
Current Ratio	3.26	4.57	2.28	4.22	15.73	0.67	Upgrade
Return on Equity (ROE)	-2.52%	-0.25%	1.17%	-23.87%	-119.40%	-57.94%	Upgrade
Return on Assets (ROA)	0.60%	2.29%	0.81%	-9.74%	-40.08%	-14.82%	Upgrade
Return on Capital (ROIC)	0.72%	2.69%	1.00%	-11.95%	-43.50%	-16.12%	Upgrade
Earnings Yield	-0.72%	-0.10%	0.32%	-3.82%	-13.38%	-	Upgrade
FCF Yield	2.35%	-0.15%	-2.51%	-7.94%	-7.79%	-	Upgrade
Dividend Yield	2.05%	2.14%	0.89%	-	-	-	Upgrade
Payout Ratio	0.00%	-	135.88%	-	-	-	Upgrade
Buyback Yield / Dilution	-8.67%	-10.64%	-12.48%	-29.00%	-23.14%	-7.63%	Upgrade
Total Shareholder Return	-6.61%	-8.49%	-11.58%	-29.00%	-23.14%	-7.63%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.