Banco Pan Ratios and Metrics

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

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Sep '24 Sep 11, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	13,131	10,965	7,728	12,870	11,484	12,774	Upgrade
Market Cap Growth	-13.16%	41.88%	-39.95%	12.07%	-10.09%	473.70%	Upgrade
Last Close Price	10.50	8.64	5.92	9.97	8.70	9.33	Upgrade
PE Ratio	20.85	18.59	11.16	15.51	16.00	20.98	Upgrade
PS Ratio	1.49	1.30	1.03	1.75	1.78	2.65	Upgrade
PB Ratio	1.61	1.48	1.08	2.22	2.16	2.59	Upgrade
P/FCF Ratio	-1.82	-3.75	-2.86	-2.76	-6.87	-4.93	Upgrade
P/OCF Ratio	-1.83	-3.78	-2.95	-2.82	-6.89	-4.96	Upgrade
Debt / Equity Ratio	2.77	2.45	2.44	1.97	1.25	0.85	Upgrade
Debt / FCF Ratio	-4.07	-6.22	-6.45	-2.45	-3.98	-1.61	Upgrade
Return on Equity (ROE)	8.24%	8.14%	10.34%	13.94%	12.80%	11.44%	Upgrade
Return on Assets (ROA)	1.04%	1.05%	1.29%	1.79%	1.84%	1.72%	Upgrade
Earnings Yield	4.80%	5.38%	8.63%	6.02%	5.71%	4.04%	Upgrade
FCF Yield	-42.32%	-26.69%	-34.92%	-36.23%	-14.56%	-20.30%	Upgrade
Dividend Yield	1.99%	2.49%	4.24%	-	-	-	Upgrade
Payout Ratio	43.03%	54.24%	44.51%	32.91%	30.70%	16.81%	Upgrade
Buyback Yield / Dilution	1.34%	-1.01%	-4.27%	-	-3.86%	-7.46%	Upgrade
Total Shareholder Return	3.33%	1.48%	-0.03%	-	-3.86%	-7.46%	Upgrade

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