Beacon Financial Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 5, 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	2,423	2,210	2,533	2,207	2,298	2,207
Market Cap Growth	6.52%	-12.75%	14.76%	-3.93%	4.13%	153.56%
Enterprise Value	2,489	2,999	4,053	2,454	2,423	2,317
Last Close Price	28.83	26.37	28.43	24.83	29.90	28.43
PE Ratio	21.14	25.60	36.92	29.21	14.80	11.90
Forward PE	8.98	7.62	-	-	-	-
PS Ratio	3.83	4.00	7.12	5.94	5.56	5.08
PB Ratio	0.97	0.89	2.07	2.18	2.41	1.87
P/TBV Ratio	0.87	0.93	2.08	2.17	1.44	1.19
P/FCF Ratio	12.88	10.42	25.34	21.17	21.03	26.53
P/OCF Ratio	11.96	9.85	24.14	18.93	20.75	26.02
EV/Sales Ratio	3.93	5.42	11.40	6.61	5.86	5.33
EV/EBITDA Ratio	-	313.89	513.68	300.75	253.04	210.01
EV/FCF Ratio	13.24	14.13	40.54	23.54	22.18	27.86
Debt / Equity Ratio	0.43	0.32	1.24	0.24	0.13	0.09
Debt / EBITDA Ratio	130.65	82.53	192.63	30.22	13.11	10.05
Debt / FCF Ratio	6.39	3.72	15.20	2.37	1.15	1.33
Net Debt / Equity Ratio	0.43	0.32	1.24	0.24	0.13	0.09
Net Debt / EBITDA Ratio	130.65	82.53	192.63	30.22	13.11	10.05
Net Debt / FCF Ratio	6.39	3.72	15.20	2.37	1.15	1.33
Asset Turnover	0.02	0.03	0.03	0.03	0.04	0.04
Return on Equity (ROE)	4.69%	4.86%	6.15%	7.63%	8.66%	10.01%
Earnings Yield	4.85%	3.91%	2.71%	3.42%	6.76%	8.41%
FCF Yield	7.76%	9.60%	3.95%	4.72%	4.75%	3.77%
Dividend Yield	4.47%	2.74%	1.90%	2.19%	1.80%	1.75%
Payout Ratio	70.95%	69.92%	69.94%	63.90%	26.51%	20.69%
Buyback Yield / Dilution	3.48%	1.79%	-0.96%	-92.64%	7.35%	1.42%
Total Shareholder Return	7.96%	4.53%	0.94%	-90.46%	9.15%	3.18%