Hemisphere Energy 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	May '26 May 22, 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	274	186	178	128	134	90
Market Cap Growth	67.29%	4.44%	39.07%	-4.07%	47.82%	420.71%
Enterprise Value	268.23	168.68	168.64	123.66	136.74	108.06
Last Close Price	2.90	1.97	1.83	1.29	1.31	0.99
PE Ratio	10.37	6.79	5.55	5.38	6.24	16.50
Forward PE	11.49	20.00	20.00	20.00	20.00	20.00
PS Ratio	3.53	2.41	2.24	1.89	1.85	2.56
PB Ratio	3.21	2.31	2.40	2.09	2.52	3.50
P/TBV Ratio	3.40	2.39	2.46	2.12	2.50	3.54
P/FCF Ratio	32.15	5.45	5.07	4.25	4.78	12.15
P/OCF Ratio	10.27	3.86	3.83	2.90	2.96	4.92
EV/Sales Ratio	3.46	2.19	2.12	1.83	1.89	3.06
EV/EBITDA Ratio	5.43	3.39	3.10	2.92	3.03	5.53
EV/EBIT Ratio	7.23	4.41	3.83	3.72	3.67	7.18
EV/FCF Ratio	31.52	4.94	4.80	4.11	4.89	14.53
Debt / Equity Ratio	0.02	0.03	0.04	0.04	0.06	0.69
Debt / EBITDA Ratio	0.06	0.06	0.07	0.08	0.09	0.93
Debt / FCF Ratio	-	0.09	0.11	0.11	0.14	2.43
Net Debt / Equity Ratio	-0.06	-0.20	-0.12	-0.06	0.07	0.70
Net Debt / EBITDA Ratio	-0.11	-0.33	-0.16	-0.09	0.08	0.93
Net Debt / FCF Ratio	0.76	-0.48	-0.25	-0.13	0.14	2.43
Asset Turnover	0.65	0.66	0.79	0.80	1.00	0.59
Quick Ratio	2.37	1.31	2.46	1.13	0.64	0.29
Current Ratio	2.55	1.37	2.58	1.26	0.74	0.36
Return on Equity (ROE)	32.50%	36.14%	48.82%	42.36%	54.10%	28.10%
Return on Assets (ROA)	22.44%	24.31%	33.19%	29.39%	36.92%	25.18%
Return on Invested Capital (ROIC)	26.40%	29.65%	39.13%	32.68%	40.78%	27.23%
Return on Capital Employed (ROCE)	34.93%	37.59%	48.48%	44.51%	60.73%	29.34%
Earnings Yield	9.84%	14.72%	18.03%	18.60%	16.03%	6.06%
FCF Yield	3.11%	18.33%	19.73%	23.51%	20.93%	8.23%
Dividend Yield	5.54%	8.12%	8.74%	10.06%	5.91%	0.00%
Payout Ratio	35.27%	54.76%	47.44%	54.07%	36.04%	0.00%
Buyback Yield / Dilution	2.35%	2.35%	0.80%	0.38%	-9.53%	-4.80%
Total Shareholder Return	7.89%	10.47%	9.54%	10.44%	-3.62%	-4.80%

Updated May 13, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.