Kinder Morgan, Inc. (KMI)

Theseus Pharmaceuticals Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 7, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	59,463	60,873	39,210	40,639	35,961	30,946
Market Cap Growth	48.14%	55.25%	-3.52%	13.01%	16.21%	-35.46%
Enterprise Value	92,187	94,303	71,887	73,656	69,676	66,119
Last Close Price	26.76	26.54	16.14	15.51	12.79	10.34
PE Ratio	21.95	23.43	16.50	16.03	20.32	291.94
Forward PE	20.38	22.31	15.52	16.39	14.96	14.93
PS Ratio	3.72	4.03	2.56	2.12	2.17	2.65
PB Ratio	1.93	1.91	1.24	1.26	1.13	0.95
P/TBV Ratio	6.71	7.01	4.76	4.53	3.90	3.39
P/FCF Ratio	28.64	20.68	16.81	14.21	12.49	10.95
P/OCF Ratio	10.68	10.80	6.04	8.18	6.30	6.80
PEG Ratio	2.73	4.58	4.58	4.58	4.58	2.30
EV/Sales Ratio	5.77	6.25	4.69	3.84	4.20	5.65
EV/EBITDA Ratio	13.72	14.22	11.14	11.88	10.51	11.79
EV/EBIT Ratio	21.05	21.71	16.86	18.12	15.35	18.93
EV/FCF Ratio	44.41	32.03	30.83	25.76	24.19	23.39
Debt / Equity Ratio	1.02	1.02	1.03	1.01	1.05	1.08
Debt / EBITDA Ratio	4.73	4.74	4.91	5.10	4.95	6.07
Debt / FCF Ratio	15.81	11.01	14.01	11.36	11.69	12.38
Asset Turnover	0.22	0.21	0.22	0.27	0.23	0.16
Inventory Turnover	14.56	13.54	13.37	19.92	19.48	13.96
Quick Ratio	0.42	0.31	0.23	0.37	0.49	0.51
Current Ratio	0.68	0.49	0.35	0.55	0.66	0.63
Return on Equity (ROE)	8.88%	8.55%	7.79%	8.20%	5.74%	0.53%
Return on Assets (ROA)	3.83%	3.81%	3.78%	3.62%	3.99%	2.99%
Return on Capital (ROIC)	4.26%	4.22%	4.13%	3.90%	4.26%	3.18%
Return on Capital Employed (ROCE)	6.40%	6.60%	6.70%	6.40%	7.00%	5.20%
Earnings Yield	4.55%	4.29%	6.10%	6.27%	4.96%	0.39%
FCF Yield	3.49%	4.84%	5.95%	7.03%	8.01%	9.13%
Dividend Yield	4.37%	4.33%	7.00%	7.16%	8.44%	10.16%
Payout Ratio	95.16%	97.86%	105.77%	98.27%	141.54%	2051.26%
Buyback Yield / Dilution	0.04%	0.63%	1.06%	0.35%	-0.13%	0.04%
Total Shareholder Return	4.42%	4.96%	8.06%	7.51%	8.31%	10.20%

Updated Jul 16, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q