Karsten 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	Nov '24 Nov 19, 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	135	104	95	148	145	74	Upgrade
Market Cap Growth	12.76%	9.84%	-35.93%	2.48%	95.58%	191.53%	Upgrade
Enterprise Value	539	568	657	663	630	640	Upgrade
Last Close Price	21.50	18.40	10.00	17.79	21.01	12.90	Upgrade
PE Ratio	1.98	2.71	-	1.92	1.62	-	Upgrade
PS Ratio	0.19	0.16	0.16	0.27	0.38	0.22	Upgrade
PB Ratio	-2.06	-0.92	-0.61	-1.11	-0.76	-0.27	Upgrade
P/FCF Ratio	1.79	0.90	3.97	-	4.53	3.60	Upgrade
P/OCF Ratio	1.19	0.81	1.94	-	2.80	1.85	Upgrade
EV/Sales Ratio	0.77	0.85	1.07	1.21	1.66	1.90	Upgrade
EV/EBITDA Ratio	5.57	7.03	20.30	8.80	14.82	14.80	Upgrade
EV/EBIT Ratio	6.89	8.43	32.31	10.14	18.70	18.40	Upgrade
EV/FCF Ratio	7.23	4.90	27.46	-	19.71	31.14	Upgrade
Debt / Equity Ratio	-8.10	-4.51	-3.66	-4.23	-2.82	-1.96	Upgrade
Debt / EBITDA Ratio	4.75	5.99	15.83	7.28	12.21	11.84	Upgrade
Debt / FCF Ratio	6.16	4.40	23.72	-	16.90	25.99	Upgrade
Asset Turnover	1.10	1.07	0.99	0.97	0.85	0.93	Upgrade
Inventory Turnover	1.84	2.02	1.84	1.95	2.27	2.31	Upgrade
Quick Ratio	0.99	1.03	0.81	0.83	1.15	1.10	Upgrade
Current Ratio	1.74	1.71	1.57	1.72	1.75	1.95	Upgrade
Return on Assets (ROA)	7.68%	6.75%	2.06%	7.17%	4.73%	6.02%	Upgrade
Return on Capital (ROIC)	12.26%	10.41%	3.01%	10.47%	6.90%	8.87%	Upgrade
Earnings Yield	50.63%	40.39%	-22.25%	38.75%	55.62%	-16.80%	Upgrade
FCF Yield	55.81%	111.06%	25.19%	-29.21%	22.07%	27.78%	Upgrade
Buyback Yield / Dilution	0.07%	-	-	-	-	-	Upgrade
Total Shareholder Return	0.07%	-	-	-	-	-	Upgrade

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