Blackstone 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	2020 - 2016
Period Ending	Mar '26 Mar 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	2020 - 2016
Market Capitalization	117,577	165,425	190,503	131,018	74,464	117,509	Upgrade
Market Cap Growth	-34.28%	-13.16%	45.40%	75.95%	-36.63%	103.09%	Upgrade
Last Close Price	14.01	19.42	-	-	-	-	Upgrade
PE Ratio	28.40	39.96	47.69	71.33	31.48	15.85	Upgrade
PS Ratio	6.03	8.49	10.46	12.91	6.86	4.19	Upgrade
PB Ratio	3.92	5.51	6.79	5.49	2.80	4.28	Upgrade
P/FCF Ratio	18.86	26.53	38.71	25.89	9.02	23.68	Upgrade
P/OCF Ratio	18.39	25.87	38.03	24.45	8.68	23.30	Upgrade
Debt / Equity Ratio	0.67	0.67	0.69	0.72	0.69	0.41	Upgrade
Debt / FCF Ratio	3.20	3.20	3.91	3.38	2.23	2.26	Upgrade
Net Debt / Equity Ratio	0.54	0.54	0.57	0.54	0.47	0.30	Upgrade
Net Debt / FCF Ratio	2.59	2.59	3.28	2.56	1.50	1.68	Upgrade
Asset Turnover	0.31	0.31	0.30	0.19	0.19	0.66	Upgrade
Quick Ratio	0.96	0.96	0.87	1.07	1.19	0.85	Upgrade
Current Ratio	1.01	1.01	0.92	1.14	1.25	0.87	Upgrade
Return on Equity (ROE)	29.23%	29.23%	28.95%	12.95%	14.44%	68.19%	Upgrade
Return on Assets (ROA)	13.26%	13.26%	12.98%	5.90%	7.14%	36.69%	Upgrade
Return on Invested Capital (ROIC)	16.46%	17.08%	16.57%	8.06%	9.09%	45.53%	Upgrade
Earnings Yield	3.52%	2.50%	2.10%	1.40%	3.18%	6.31%	Upgrade
FCF Yield	5.30%	3.77%	2.58%	3.86%	11.09%	4.22%	Upgrade
Dividend Yield	4.33%	33.47%	-	-	-	-	Upgrade
Payout Ratio	120.42%	120.42%	94.69%	178.18%	208.70%	43.46%	Upgrade
Buyback Yield / Dilution	-1.77%	-1.77%	-1.49%	-1.95%	-2.89%	-2.30%	Upgrade
Total Shareholder Return	2.56%	31.70%	-1.49%	-1.95%	-2.89%	-2.30%	Upgrade

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