HBRE3 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	439	623	465	908	-	-	Upgrade
Market Cap Growth	-10.29%	33.95%	-48.75%	-	-	-	Upgrade
Enterprise Value	2,498	2,344	1,720	1,656	-	-	Upgrade
Last Close Price	4.27	6.07	4.51	8.80	-	-	Upgrade
PE Ratio	4.47	4.73	7.38	5.81	-	-	Upgrade
PS Ratio	3.09	4.62	3.83	10.97	-	-	Upgrade
PB Ratio	0.22	0.23	0.19	0.39	-	-	Upgrade
P/FCF Ratio	-	-	5.18	5.22	-	-	Upgrade
P/OCF Ratio	-	-	5.18	5.22	-	-	Upgrade
EV/Sales Ratio	17.52	17.38	14.15	20.00	-	-	Upgrade
EV/EBITDA Ratio	71.50	49.40	25.93	28.99	-	-	Upgrade
EV/EBIT Ratio	80.28	51.54	26.29	29.31	-	-	Upgrade
EV/FCF Ratio	-6.77	-	19.17	9.52	-	-	Upgrade
Debt / Equity Ratio	0.53	0.46	0.47	0.45	0.65	0.53	Upgrade
Debt / EBITDA Ratio	41.53	26.26	17.63	18.69	17.71	5.52	Upgrade
Debt / FCF Ratio	-	-	13.03	6.14	7.71	3.60	Upgrade
Asset Turnover	0.03	0.03	0.03	0.03	0.04	0.07	Upgrade
Quick Ratio	0.60	0.93	1.09	2.22	0.54	1.64	Upgrade
Current Ratio	1.51	1.65	1.20	2.39	0.61	1.78	Upgrade
Return on Equity (ROE)	8.84%	10.27%	4.99%	9.72%	-1.99%	22.80%	Upgrade
Return on Assets (ROA)	0.43%	0.63%	1.02%	1.11%	1.24%	4.04%	Upgrade
Return on Capital (ROIC)	0.49%	0.75%	1.16%	1.25%	1.42%	4.56%	Upgrade
Earnings Yield	22.35%	21.15%	13.55%	17.20%	-	-	Upgrade
FCF Yield	-83.97%	-26.74%	19.29%	19.15%	-	-	Upgrade
Buyback Yield / Dilution	-	-0.00%	-58.78%	-3.60%	3.36%	Upgrade
Total Shareholder Return	-	-0.00%	-58.78%	-3.60%	3.36%	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.