Dropbox Ratios and Metrics

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

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 6, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	110,623	193,877	172,321	153,661	191,181	182,631
Market Cap Growth	-43.88%	12.51%	12.14%	-19.63%	4.68%	30.17%
Enterprise Value	150,653	217,471	188,417	169,784	202,917	180,567
Last Close Price	450.00	600.00	506.45	430.00	504.70	440.00
PE Ratio	12.00	20.57	22.47	14.24	27.77	-
PS Ratio	2.39	3.65	4.08	3.39	4.32	4.80
PB Ratio	-3.94	-12.37	-61.48	-25.46	-31.73	27.50
P/TBV Ratio	-	-	-	-	-	144.77
P/FCF Ratio	6.58	10.68	13.42	10.32	13.18	18.70
P/OCF Ratio	6.48	10.41	13.01	9.88	12.78	16.08
EV/Sales Ratio	3.47	4.10	4.46	3.74	4.59	4.74
EV/EBITDA Ratio	10.09	15.56	18.80	16.95	21.60	32.35
EV/EBIT Ratio	13.12	19.56	26.36	24.42	32.25	74.87
EV/FCF Ratio	8.96	11.97	14.68	11.40	13.99	18.49
Debt / Equity Ratio	-2.13	-3.98	-12.25	-7.42	-8.06	3.35
Debt / EBITDA Ratio	3.74	4.16	3.13	3.92	4.32	2.81
Debt / FCF Ratio	3.55	3.44	2.67	3.01	3.35	2.28
Asset Turnover	0.94	0.81	0.82	0.75	0.79	0.75
Quick Ratio	0.53	1.38	1.19	1.17	1.51	1.07
Current Ratio	0.57	1.44	1.26	1.25	1.57	1.13
Return on Equity (ROE)	-	-	-	-	1683.21%	-44.88%
Return on Assets (ROA)	15.55%	10.57%	8.67%	7.19%	7.00%	2.98%
Return on Invested Capital (ROIC)	74.94%	81.69%	60.13%	71.41%	89.12%	24.53%
Return on Capital Employed (ROCE)	74.90%	25.20%	23.70%	18.60%	16.00%	9.30%
Earnings Yield	8.33%	4.86%	4.45%	7.02%	3.60%	-2.79%
FCF Yield	15.19%	9.37%	7.45%	9.69%	7.59%	5.35%
Buyback Yield / Dilution	11.08%	5.58%	4.31%	-12.66%	4.46%	-0.66%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.