COMP <GO>

SU vs BHP // DIVIDEND YIELD & FCF PAYOUT SAFETY

Suncor Energy Inc. (NYSE) VS. BHP Group Limited American (NYSE) • 15-METRIC TALLY: SU 4 — BHP 1

■ METRIC PARITY

LAST: $79.42 (+2.31%) • MKT CAP: $90.80B

dividend-safety

0.00%

LAST: $79.16 (-3.25%) • MKT CAP: $207.99B

dividend-safety

0.00%

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SU VS. BHP) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	SU	BHP	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	41.00%	41.00%	0.00	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	9.90%	9.90%	0.00	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	21.0x	21.0x	0.00	TIE	/valuation <GO>
Free Cash Flow Yield	2.21%	2.21%	0.00	TIE	/fcf-yield <GO>
Operating Margin	13.90%	13.90%	0.00	TIE	/operating-margins <GO>
Net Profit Margin	10.90%	10.90%	0.00	TIE	/net-margins <GO>
Revenue Growth (YoY)	7.70%	-3.30%	+11.00	SU	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety ACTIVE	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	3.74	3.74	0.00	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	8/9	7/9	+1.00	SU	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	7.40%	7.40%	0.00	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	66.1	37.5	+28.64	SU	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	1.16	1.14	+0.02	SU	/macro-sensitivity <GO>
Forward P/E Multiple	30.5x	30.5x	0.00	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$90.80B	$207.99B	-$117.20B	BHP	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	SU REV	BHP REV	SU GROSS %	BHP GROSS %	SU FCF	BHP FCF
INSPECT INDIVIDUAL XBRL MODELS AT SU FA <GO> AND BHP FA <GO>.

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

SU // BETA 1.16

BHP // BETA 1.14