CSU Digital 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 12, 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	786	636	807	503	537	620
Market Cap Growth	18.95%	-21.26%	60.52%	-6.39%	-13.37%	23.08%
Enterprise Value	734	634	801	504	553	648
Last Close Price	19.00	13.23	15.82	9.00	9.12	10.26
PE Ratio	8.30	6.97	9.13	6.84	8.88	13.26
Forward PE	-	7.83	7.83	7.83	7.83	7.83
PS Ratio	1.30	1.12	1.52	0.94	1.05	1.36
PB Ratio	1.54	1.33	1.88	1.32	1.57	2.12
P/TBV Ratio	7.07	5.82	7.53	5.40	6.69	12.28
P/FCF Ratio	4.51	3.76	5.45	3.92	4.77	5.29
P/OCF Ratio	4.27	3.61	5.31	3.82	4.63	4.93
EV/Sales Ratio	1.21	1.12	1.51	0.94	1.08	1.42
EV/EBITDA Ratio	4.46	4.65	6.58	4.55	5.55	8.29
EV/EBIT Ratio	5.83	4.85	6.82	4.82	6.04	9.15
EV/FCF Ratio	4.21	3.75	5.41	3.93	4.91	5.52
Debt / Equity Ratio	0.10	0.15	0.16	0.22	0.30	0.46
Debt / EBITDA Ratio	0.30	0.41	0.44	0.61	0.83	1.27
Debt / FCF Ratio	0.28	0.42	0.46	0.67	0.92	1.14
Net Debt / Equity Ratio	-0.10	-0.05	-0.01	0.00	0.06	0.17
Net Debt / EBITDA Ratio	-0.39	-0.19	-0.05	-0.01	0.21	0.63
Net Debt / FCF Ratio	-0.29	-0.15	-0.04	-0.01	0.19	0.42
Asset Turnover	0.85	0.87	0.87	0.91	0.93	0.88
Inventory Turnover	120.47	115.99	109.48	105.64	130.51	134.77
Quick Ratio	1.09	1.13	1.29	1.08	1.08	1.08
Current Ratio	1.24	1.22	1.39	1.17	1.17	1.16
Return on Equity (ROE)	19.41%	20.12%	21.80%	20.30%	19.05%	17.03%
Return on Assets (ROA)	11.09%	12.49%	12.05%	11.10%	10.32%	8.55%
Return on Invested Capital (ROIC)	20.71%	21.18%	22.13%	20.45%	18.35%	14.74%
Return on Capital Employed (ROCE)	22.80%	24.60%	24.00%	23.20%	21.40%	17.70%
Earnings Yield	12.00%	14.34%	10.95%	14.63%	11.26%	7.54%
FCF Yield	22.19%	26.61%	18.34%	25.50%	20.97%	18.92%
Dividend Yield	14.67%	8.21%	4.12%	9.92%	8.05%	2.96%
Payout Ratio	45.28%	37.86%	65.16%	41.05%	27.78%	19.38%
Buyback Yield / Dilution	-0.27%	-0.01%	-0.63%	0.29%	0.03%	-
Total Shareholder Return	14.36%	8.21%	3.50%	10.21%	8.08%	2.96%

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