Grazziotin 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	May '26 May 12, 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	595	648	537	529	529	748
Market Cap Growth	5.60%	20.78%	1.36%	0.06%	-29.24%	7.76%
Enterprise Value	613	576	535	529	570	751
Last Close Price	25.40	26.33	17.89	16.90	15.56	19.88
PE Ratio	7.29	7.73	5.13	5.54	4.44	4.28
PS Ratio	0.80	0.87	0.74	0.78	0.78	1.22
PB Ratio	0.68	0.74	0.56	0.60	0.64	1.00
P/TBV Ratio	0.68	0.74	0.57	0.61	0.64	1.00
P/FCF Ratio	5.31	5.78	5.22	6.07	3.45	9.44
P/OCF Ratio	4.02	4.38	3.46	3.46	2.31	6.01
EV/Sales Ratio	0.82	0.77	0.74	0.78	0.84	1.22
EV/EBITDA Ratio	5.33	6.79	4.88	7.01	6.11	4.91
EV/EBIT Ratio	10.98	11.23	6.69	11.65	8.20	5.50
EV/FCF Ratio	5.47	5.14	5.21	6.07	3.72	9.48
Debt / Equity Ratio	0.19	0.19	0.18	0.19	0.19	0.16
Debt / EBITDA Ratio	1.49	1.49	1.25	1.61	1.34	0.68
Debt / FCF Ratio	1.47	1.47	1.71	1.91	1.03	1.50
Net Debt / Equity Ratio	0.02	0.02	-0.03	0.00	0.04	0.11
Net Debt / EBITDA Ratio	0.21	0.21	-0.29	-0.02	0.35	0.54
Net Debt / FCF Ratio	0.16	0.16	-0.31	-0.02	0.21	1.05
Asset Turnover	0.57	0.57	0.55	0.55	0.61	0.62
Inventory Turnover	2.38	2.38	2.44	2.50	2.60	2.80
Quick Ratio	1.62	1.62	1.90	1.71	1.87	1.77
Current Ratio	2.26	2.26	2.47	2.28	2.45	2.38
Return on Equity (ROE)	9.16%	9.16%	11.39%	11.14%	15.07%	25.33%
Return on Assets (ROA)	2.45%	2.45%	3.81%	2.32%	3.85%	8.61%
Return on Invested Capital (ROIC)	5.54%	5.43%	7.64%	4.58%	7.21%	16.07%
Return on Capital Employed (ROCE)	5.00%	5.00%	7.30%	4.40%	7.30%	15.80%
Earnings Yield	14.09%	12.94%	19.50%	18.07%	22.51%	23.38%
FCF Yield	18.84%	17.30%	19.15%	16.47%	28.95%	10.59%
Dividend Yield	11.53%	11.13%	12.90%	13.74%	13.19%	10.12%
Payout Ratio	153.98%	153.98%	43.84%	43.04%	35.44%	12.68%
Buyback Yield / Dilution	0.80%	0.80%	-3.86%	-3.88%	1.34%	2.73%
Total Shareholder Return	12.07%	11.92%	9.03%	9.87%	14.53%	12.86%

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