Minerva Ratios and Metrics

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

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 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	5,144	2,995	4,383	7,572	6,091	5,551
Market Cap Growth	95.16%	-31.68%	-42.11%	24.31%	9.73%	7.96%
Enterprise Value	17,533	12,482	13,863	14,146	11,946	10,318
Last Close Price	5.22	4.38	6.43	10.52	8.26	7.14
PE Ratio	-	-	10.41	11.60	10.17	7.96
Forward PE	5.10	9.09	5.66	6.97	10.11	10.73
PS Ratio	0.10	0.09	0.16	0.24	0.23	0.29
PB Ratio	2.77	34.34	6.65	7.13	9.31	6.61
P/TBV Ratio	-	-	-	-	-	86.93
P/FCF Ratio	0.97	0.51	2.19	3.19	2.86	1.92
P/OCF Ratio	0.82	0.46	1.63	2.42	2.35	1.72
EV/Sales Ratio	0.34	0.37	0.52	0.46	0.44	0.53
EV/EBITDA Ratio	3.86	4.03	5.40	4.88	5.03	4.90
EV/EBIT Ratio	4.77	5.06	6.71	5.67	5.86	5.75
EV/FCF Ratio	3.30	2.14	6.92	5.97	5.62	3.56
Debt / Equity Ratio	14.41	345.32	32.73	12.99	20.55	13.83
Debt / EBITDA Ratio	5.88	9.69	8.37	4.75	5.63	5.52
Debt / FCF Ratio	5.03	5.16	10.77	5.82	6.32	4.01
Net Debt / Equity Ratio	6.38	179.52	13.50	6.34	9.39	6.22
Net Debt / EBITDA Ratio	2.61	5.06	3.47	2.32	2.59	2.48
Net Debt / FCF Ratio	2.23	2.68	4.44	2.84	2.89	1.81
Asset Turnover	1.26	0.96	1.08	1.49	1.46	1.29
Inventory Turnover	12.10	8.72	10.26	10.79	11.35	13.54
Quick Ratio	1.15	1.23	1.65	1.34	1.55	1.55
Current Ratio	1.35	1.48	1.86	1.60	1.90	1.77
Return on Equity (ROE)	-50.41%	-418.82%	45.94%	76.32%	80.16%	249.67%
Return on Assets (ROA)	5.65%	4.36%	5.17%	7.52%	6.89%	7.44%
Return on Invested Capital (ROIC)	24.55%	19.50%	23.80%	34.19%	31.72%	27.60%
Return on Capital Employed (ROCE)	15.10%	9.60%	11.00%	18.80%	15.90%	17.10%
Earnings Yield	-15.85%	-52.05%	9.61%	8.62%	9.83%	12.56%
FCF Yield	103.24%	195.00%	45.72%	31.32%	34.92%	52.19%
Dividend Yield	6.30%	-	-	5.47%	8.34%	14.36%
Payout Ratio	-	-	27.07%	50.28%	64.03%	19.86%
Buyback Yield / Dilution	-50.68%	-0.26%	-0.44%	-0.10%	-11.09%	-31.20%
Total Shareholder Return	-44.38%	-0.26%	-0.44%	5.37%	-2.75%	-16.83%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.