Equatorial S.A. (BVMF:EQTL3)

Equatorial Ratios and Metrics

Market cap in millions BRL. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Oct 29, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	45,994	34,230	39,900	29,724	22,196	23,403
Market Cap Growth	23.34%	-14.21%	34.24%	33.92%	-5.16%	1.66%
Enterprise Value	96,439	80,330	79,888	55,608	36,506	35,552
PE Ratio	13.04	12.17	19.22	21.63	6.01	7.87
PS Ratio	0.93	0.76	0.97	1.10	0.92	1.31
PB Ratio	1.43	1.15	1.58	1.60	1.52	1.91
P/FCF Ratio	10.40	8.90	22.89	-	67.23	6.74
P/OCF Ratio	10.21	8.05	9.17	8.57	17.02	6.72
EV/Sales Ratio	1.95	1.77	1.95	2.05	1.51	1.99
EV/EBITDA Ratio	7.33	7.46	7.95	8.00	6.17	6.41
EV/EBIT Ratio	9.07	9.36	9.77	9.67	7.11	7.35
EV/FCF Ratio	21.80	20.88	45.83	-	110.57	10.23
Debt / Equity Ratio	1.73	1.88	1.86	2.24	1.75	1.45
Debt / EBITDA Ratio	4.49	5.21	4.69	5.99	4.31	3.21
Debt / FCF Ratio	12.55	14.58	27.02	-	77.27	5.13
Quick Ratio	1.21	1.41	1.45	0.93	1.57	1.66
Current Ratio	1.24	1.46	1.54	0.98	1.67	1.68
Asset Turnover	0.45	0.41	0.42	0.36	0.46	0.44
Return on Equity (ROE)	15.25%	13.66%	13.12%	11.59%	32.01%	31.27%
Return on Assets (ROA)	5.55%	4.87%	5.26%	4.72%	6.07%	7.41%
Return on Capital (ROIC)	7.59%	6.77%	7.71%	7.16%	9.14%	10.66%
Return on Capital Employed (ROCE)	10.20%	8.90%	9.60%	8.40%	10.50%	13.70%
Earnings Yield	7.94%	8.21%	5.20%	4.62%	16.64%	12.71%
FCF Yield	9.62%	11.24%	4.37%	-3.46%	1.49%	14.84%
Dividend Yield	2.19%	2.95%	1.32%	1.41%	3.08%	3.49%
Payout Ratio	50.37%	51.00%	38.38%	79.45%	33.02%	21.90%
Buyback Yield / Dilution	-10.38%	-7.90%	-4.52%	-12.47%	2.56%	0.14%
Total Shareholder Return	-8.20%	-4.95%	-3.21%	-11.05%	5.64%	3.62%

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