Cambuci 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	Mar '26 Mar 5, 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	395	439	450	273	208	239
Market Cap Growth	-10.26%	-2.36%	64.91%	30.89%	-12.69%	-16.99%
Enterprise Value	333	395	476	375	283	294
Last Close Price	9.43	9.42	9.09	5.30	3.88	4.46
PE Ratio	5.97	5.75	6.26	4.82	7.58	10.85
PS Ratio	1.00	1.00	0.98	0.62	0.87	1.53
PB Ratio	1.27	1.56	1.93	1.59	1.67	2.46
P/TBV Ratio	1.28	1.57	1.95	1.61	1.70	2.52
P/FCF Ratio	6.81	7.07	3.53	15.92	-	20.11
P/OCF Ratio	5.57	5.12	3.30	6.38	-	13.77
EV/Sales Ratio	0.85	0.90	1.04	0.85	1.18	1.88
EV/EBITDA Ratio	4.06	3.67	4.24	3.77	6.55	13.48
EV/EBIT Ratio	4.79	4.14	4.76	4.21	7.85	18.52
EV/FCF Ratio	5.75	6.35	3.74	21.89	-	24.75
Debt / Equity Ratio	0.01	0.01	0.04	0.65	0.78	0.74
Debt / EBITDA Ratio	0.03	0.03	0.09	1.12	2.27	3.29
Debt / FCF Ratio	0.04	0.05	0.08	6.52	-	6.04
Net Debt / Equity Ratio	-0.20	-0.14	-0.04	0.58	0.74	0.67
Net Debt / EBITDA Ratio	-0.76	-0.38	-0.08	1.00	2.13	3.00
Net Debt / FCF Ratio	-1.06	-0.65	-0.07	5.78	-4.55	5.51
Asset Turnover	0.99	1.24	1.27	1.25	0.80	0.60
Inventory Turnover	6.67	6.82	5.87	5.89	4.26	2.59
Quick Ratio	2.51	2.20	1.75	1.10	0.74	0.62
Current Ratio	3.04	2.82	2.22	1.70	1.08	0.96
Return on Equity (ROE)	22.23%	29.73%	35.58%	38.26%	24.76%	25.75%
Return on Assets (ROA)	10.95%	16.93%	17.31%	15.79%	7.51%	3.78%
Return on Invested Capital (ROIC)	24.04%	31.56%	39.66%	34.68%	19.02%	7.28%
Return on Capital Employed (ROCE)	21.10%	31.10%	37.10%	32.00%	18.40%	9.20%
Earnings Yield	16.74%	17.40%	15.98%	20.76%	13.19%	9.22%
FCF Yield	14.69%	14.15%	28.31%	6.28%	-9.72%	4.97%
Dividend Yield	11.21%	5.84%	3.28%	3.63%	-	-
Payout Ratio	66.95%	36.53%	17.37%	14.31%	-	-
Buyback Yield / Dilution	0.17%	0.21%	0.10%	0.72%	-0.49%	-0.21%
Total Shareholder Return	11.50%	6.05%	3.38%	4.36%	-0.49%	-0.21%

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