Magazine Luiza 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 5, 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	7,751	4,784	14,453	18,293	47,673	161,574
Market Cap Growth	50.23%	-66.90%	-20.99%	-61.63%	-70.49%	108.89%
Enterprise Value	15,680	11,353	22,237	26,909	51,044	162,764
Last Close Price	9.53	6.01	19.85	25.17	66.34	229.07
PE Ratio	20.06	10.66	-	-	80.71	412.48
Forward PE	32.02	9.69	103.12	-	96.94	224.15
PS Ratio	0.20	0.13	0.39	0.49	1.35	5.54
PB Ratio	0.69	0.42	1.50	1.72	4.23	22.06
P/TBV Ratio	1.17	0.70	2.83	2.94	6.86	29.71
P/FCF Ratio	0.51	0.31	0.92	6.54	-	72.39
P/OCF Ratio	0.50	0.30	0.91	5.97	-	62.05
PEG Ratio	1.10	-	-	-	2.01	8.47
EV/Sales Ratio	0.41	0.30	0.61	0.72	1.45	5.58
EV/EBITDA Ratio	6.29	6.64	-	22.14	153.50	194.25
EV/EBIT Ratio	9.92	8.51	-	29.73	466.10	258.40
EV/FCF Ratio	1.03	0.73	1.41	9.61	-	72.93
Debt / Equity Ratio	0.85	0.72	1.14	1.01	0.91	0.57
Debt / EBITDA Ratio	4.15	3.54	25.70	5.92	12.88	3.47
Debt / FCF Ratio	0.63	0.52	0.70	3.86	-	1.89
Net Debt / Equity Ratio	0.71	0.53	0.79	0.76	0.54	0.18
Net Debt / EBITDA Ratio	4.58	3.48	-42.44	6.65	18.43	1.57
Net Debt / FCF Ratio	0.52	0.38	0.48	2.89	-0.73	0.59
Asset Turnover	1.05	1.02	0.98	0.98	1.12	1.31
Inventory Turnover	3.58	3.50	3.48	3.18	3.56	4.45
Quick Ratio	0.74	0.69	0.71	0.94	0.98	0.80
Current Ratio	1.26	1.17	1.16	1.48	1.61	1.25
Return on Equity (ROE)	3.31%	4.29%	-9.67%	-4.55%	6.36%	5.26%
Return on Assets (ROA)	2.37%	2.23%	-0.80%	1.49%	0.22%	1.77%
Return on Invested Capital (ROIC)	7.31%	7.75%	-2.69%	5.01%	0.84%	8.18%
Return on Capital Employed (ROCE)	6.30%	6.50%	-2.40%	3.90%	0.50%	5.60%
Earnings Yield	4.75%	9.38%	-6.77%	-2.73%	1.24%	0.24%
FCF Yield	195.60%	325.41%	108.87%	15.30%	-17.69%	1.38%
Dividend Yield	3.05%	4.84%	-	-	0.22%	0.17%
Payout Ratio	61.17%	-	-	-	24.74%	76.44%
Buyback Yield / Dilution	-2.62%	-10.58%	-0.22%	0.87%	-2.80%	0.08%
Total Shareholder Return	0.61%	-5.75%	-0.22%	0.87%	-2.58%	0.26%

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