Crown Castle Ratios and Metrics

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

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 5, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	183,839	213,165	243,958	242,405	310,528	502,668
Market Cap Growth	-19.37%	-12.62%	0.64%	-21.94%	-38.22%	40.98%
Enterprise Value	337,642	375,750	426,054	381,239	456,406	649,499
Last Close Price	103.81	122.40	133.88	130.46	160.15	253.18
Price/FFO Ratio	30.30	30.30	-	-	-	-
Price/AFFO Ratio	28.07	28.07	-	-	-	-
PE Ratio	75.17	87.16	-	33.26	35.07	82.32
PS Ratio	7.83	9.08	6.01	7.16	8.41	14.23
PB Ratio	-20.41	-23.67	-296.57	7.83	7.89	10.93
P/OCF Ratio	10.92	12.66	13.40	15.98	20.41	33.08
EV/Sales Ratio	15.17	16.00	10.49	11.26	12.36	18.39
EV/EBITDA Ratio	18.38	24.58	17.34	18.72	20.96	32.26
EV/EBIT Ratio	31.01	32.70	30.25	31.58	35.08	57.62
Debt / Equity Ratio	-18.08	-18.08	-222.65	4.52	3.75	3.27
Debt / EBITDA Ratio	8.40	8.40	6.06	5.64	5.64	6.11
Asset Turnover	0.13	0.13	0.18	0.18	0.18	0.16
Quick Ratio	0.10	0.10	0.36	0.27	0.32	0.46
Current Ratio	0.26	0.26	0.50	0.40	0.45	0.62
Return on Equity (ROE)	-	-	-124.94%	21.72%	21.33%	13.07%
Return on Assets (ROA)	4.06%	4.06%	3.99%	4.02%	3.95%	3.25%
Return on Invested Capital (ROIC)	7.34%	7.16%	7.04%	6.93%	6.90%	5.67%
Earnings Yield	1.33%	1.15%	-9.89%	3.01%	2.85%	1.21%
Dividend Yield	4.26%	21.39%	28.92%	23.28%	19.74%	12.02%
Payout Ratio	468.47%	468.47%	-	181.29%	155.34%	216.52%
Buyback Yield / Dilution	-0.69%	-0.69%	-	-0.23%	-0.23%	-2.12%
Total Shareholder Return	3.57%	20.70%	28.92%	23.05%	19.51%	9.90%

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