Light 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	Mar '26 Mar 16, 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	1,732	1,513	2,980	1,725	4,378	7,386
Market Cap Growth	20.47%	-49.25%	72.79%	-60.60%	-40.73%	2.27%
Enterprise Value	8,985	11,614	12,715	10,738	11,658	14,673
PE Ratio	2.34	0.92	11.68	-	11.00	10.67
PS Ratio	0.12	0.10	0.21	0.13	0.29	0.56
PB Ratio	0.31	0.29	0.96	0.61	0.50	1.04
P/FCF Ratio	0.96	0.75	2.33	-	-	3.35
P/OCF Ratio	0.88	0.70	2.13	8.59	-	3.17
EV/Sales Ratio	0.60	0.78	0.90	0.81	0.78	1.12
EV/EBITDA Ratio	3.50	4.95	5.11	13.50	5.77	5.38
EV/EBIT Ratio	5.40	7.79	7.31	105.47	8.38	6.87
EV/FCF Ratio	4.98	5.77	9.95	-	-	6.66
Debt / Equity Ratio	1.76	1.88	3.74	4.00	1.28	1.38
Debt / EBITDA Ratio	3.85	4.11	4.58	13.66	5.42	3.59
Debt / FCF Ratio	5.48	4.87	9.05	-	-	4.45
Net Debt / Equity Ratio	1.29	1.29	3.06	3.26	0.87	0.95
Net Debt / EBITDA Ratio	2.89	2.86	3.80	11.68	3.76	2.46
Net Debt / FCF Ratio	4.02	3.33	7.41	-86.79	-29.07	3.04
Quick Ratio	0.86	1.30	0.32	0.76	1.03	0.95
Current Ratio	0.99	1.42	0.34	0.85	1.39	1.11
Asset Turnover	0.60	0.61	0.59	0.51	0.55	0.52
Return on Equity (ROE)	54.21%	39.54%	8.59%	-97.98%	5.03%	10.40%
Return on Assets (ROA)	4.20%	3.80%	4.54%	0.24%	3.18%	5.31%
Return on Capital Employed (ROCE)	8.40%	7.30%	21.20%	0.60%	6.40%	11.10%
Earnings Yield	132.51%	108.67%	8.56%	-328.84%	9.09%	9.37%
FCF Yield	104.22%	133.18%	42.87%	-6.20%	-5.98%	29.82%
Dividend Yield	-	-	-	-	2.22%	1.91%
Payout Ratio	-	-	-	-	41.30%	-
Buyback Yield / Dilution	-209.84%	-1.56%	-	0.00%	-20.70%	-23.75%
Total Shareholder Return	-209.84%	-1.56%	-	-	-18.48%	-21.84%

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