Magnite 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	2016 - 2020
Period Ending	Aug '25 Aug 22, 2025	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	2016 - 2020
Market Capitalization	64,715	46,671	21,767	27,553	47,289	68,416	Upgrade
Market Cap Growth	88.81%	114.42%	-21.00%	-41.73%	-30.88%	737.68%	Upgrade
Enterprise Value	68,315	51,493	28,016	38,396	59,708	67,254	Upgrade
Last Close Price	440.00	243.23	174.60	200.00	370.00	-	Upgrade
PE Ratio	79.57	98.30	-	-	35488.08	-	Upgrade
PS Ratio	5.01	3.35	2.08	2.45	4.93	15.51	Upgrade
PB Ratio	4.47	2.92	1.84	1.79	2.62	9.01	Upgrade
P/TBV Ratio	-	-	-	-	-	29.28	Upgrade
P/FCF Ratio	18.81	11.07	6.86	8.73	21.18	-	Upgrade
P/OCF Ratio	15.11	9.52	6.01	7.34	18.22	-	Upgrade
EV/Sales Ratio	5.35	3.70	2.67	3.41	6.22	15.25	Upgrade
EV/EBITDA Ratio	26.18	25.32	20.98	20.06	30.66	792.28	Upgrade
EV/EBIT Ratio	48.28	48.37	-	-	-	-	Upgrade
EV/FCF Ratio	19.85	12.21	8.83	12.17	26.75	-	Upgrade
Debt / Equity Ratio	0.81	0.79	0.87	1.03	0.92	0.11	Upgrade
Debt / EBITDA Ratio	4.42	5.35	6.18	7.00	6.38	1.92	Upgrade
Debt / FCF Ratio	3.39	3.01	3.23	5.03	7.43	-	Upgrade
Asset Turnover	0.25	0.24	0.23	0.21	0.26	0.33	Upgrade
Quick Ratio	0.98	1.13	1.07	1.16	1.13	1.13	Upgrade
Current Ratio	1.00	1.14	1.09	1.18	1.14	1.16	Upgrade
Return on Equity (ROE)	5.82%	3.10%	-21.32%	-15.59%	0.01%	-21.65%	Upgrade
Return on Assets (ROA)	1.70%	1.15%	-3.42%	-2.43%	-1.47%	-3.44%	Upgrade
Return on Capital (ROIC)	3.48%	2.38%	-6.33%	-4.00%	-2.54%	-8.21%	Upgrade
Return on Capital Employed (ROCE)	6.50%	3.80%	-	-	-	-	Upgrade
Earnings Yield	1.26%	1.02%	-12.36%	-9.23%	0.00%	-1.55%	Upgrade
FCF Yield	5.32%	9.04%	14.57%	11.45%	4.72%	-0.77%	Upgrade
Buyback Yield / Dilution	-9.05%	-7.46%	-2.81%	2.48%	-40.91%	-83.79%	Upgrade

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