Danaher 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 26, 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	764,302	890,630	1,025,446	829,469	1,021,455	1,309,923
Market Cap Growth	-8.86%	-13.15%	23.63%	-18.80%	-22.02%	59.84%
Enterprise Value	841,721	982,267	1,125,660	882,315	1,110,127	1,451,177
Last Close Price	38.15	45.25	50.39	40.57	49.15	63.61
PE Ratio	38.40	44.74	42.52	36.04	27.20	37.50
PS Ratio	5.65	6.58	6.94	7.16	7.25	9.48
PB Ratio	2.64	3.08	3.35	3.20	3.86	5.20
P/FCF Ratio	26.38	30.74	31.31	29.57	26.11	33.03
P/OCF Ratio	21.63	25.20	24.79	23.86	22.68	28.13
EV/Sales Ratio	6.68	7.26	7.62	7.61	7.88	10.50
EV/EBITDA Ratio	20.13	24.99	24.25	24.09	21.62	28.48
EV/EBIT Ratio	30.45	38.02	35.31	33.79	27.70	36.78
EV/FCF Ratio	29.05	33.90	34.37	31.45	28.37	36.59
Debt / Equity Ratio	0.35	0.35	0.35	0.37	0.41	0.52
Debt / EBITDA Ratio	2.58	2.58	2.20	2.50	2.07	2.48
Debt / FCF Ratio	3.50	3.50	3.24	3.38	2.79	3.27
Net Debt / Equity Ratio	0.26	0.26	0.30	0.26	0.29	0.46
Net Debt / EBITDA Ratio	1.93	1.93	2.01	1.81	1.51	2.26
Net Debt / FCF Ratio	2.62	2.62	2.85	2.37	1.98	2.91
Asset Turnover	0.31	0.31	0.30	0.28	0.32	0.31
Inventory Turnover	4.17	4.17	3.92	3.64	3.78	3.74
Quick Ratio	1.25	1.25	0.95	1.27	1.33	1.00
Current Ratio	1.87	1.87	1.40	1.68	1.89	1.43
Return on Equity (ROE)	7.05%	7.05%	7.57%	8.15%	13.29%	12.82%
Return on Assets (ROA)	3.64%	3.64%	3.98%	3.98%	5.66%	5.56%
Return on Invested Capital (ROIC)	5.95%	6.09%	6.56%	6.83%	10.28%	9.73%
Return on Capital Employed (ROCE)	6.10%	6.10%	7.30%	7.10%	10.00%	9.40%
Earnings Yield	2.60%	2.23%	2.35%	2.79%	3.73%	2.74%
FCF Yield	3.79%	3.25%	3.19%	3.38%	3.83%	3.03%
Dividend Yield	0.44%	15.58%	13.26%	12.56%	10.76%	7.36%
Payout Ratio	24.29%	24.29%	19.70%	17.23%	11.35%	11.53%
Buyback Yield / Dilution	2.86%	2.86%	0.79%	-0.81%	-0.04%	-2.52%
Total Shareholder Return	3.31%	18.44%	14.05%	11.74%	10.71%	4.84%

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