MRS Logística 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	Mar '26 Mar 23, 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	15,786	13,641	10,368	8,109	8,312	13,940
Market Cap Growth	-8.87%	31.57%	27.86%	-2.44%	-40.37%	22.98%
Enterprise Value	24,139	20,226	16,012	13,241	13,987	17,757
Last Close Price	47.65	39.00	30.95	23.04	23.84	35.06
PE Ratio	10.36	8.77	7.33	6.76	9.51	19.93
PS Ratio	2.08	1.80	1.48	1.26	1.49	3.15
PB Ratio	1.82	1.58	1.39	1.27	1.51	2.88
P/TBV Ratio	1.90	1.64	1.45	1.34	1.55	2.93
P/FCF Ratio	24.90	21.52	59.34	4.26	75.55	142.03
P/OCF Ratio	4.37	3.78	3.73	2.24	4.44	8.87
EV/Sales Ratio	3.18	2.67	2.28	2.05	2.50	4.01
EV/EBITDA Ratio	6.08	5.23	4.64	3.91	4.92	7.93
EV/EBIT Ratio	8.57	7.18	6.23	5.10	7.81	11.51
EV/FCF Ratio	38.08	31.91	91.64	6.96	127.13	180.92
Debt / Equity Ratio	1.47	1.47	1.36	1.42	1.25	1.34
Debt / EBITDA Ratio	3.21	3.21	2.87	2.60	2.42	2.51
Debt / FCF Ratio	20.08	20.08	58.17	4.76	62.69	66.31
Net Debt / Equity Ratio	0.97	0.97	0.81	0.89	1.09	0.96
Net Debt / EBITDA Ratio	2.16	2.16	1.74	1.68	2.12	2.09
Net Debt / FCF Ratio	13.18	13.18	34.45	2.99	54.81	47.60
Asset Turnover	0.34	0.34	0.36	0.40	0.40	0.36
Inventory Turnover	8.78	8.78	13.18	13.74	16.40	17.37
Quick Ratio	1.41	1.41	1.46	1.23	0.64	1.00
Current Ratio	1.54	1.54	1.59	1.38	0.76	1.12
Return on Equity (ROE)	19.30%	19.30%	20.44%	20.17%	16.87%	15.27%
Return on Assets (ROA)	7.77%	7.77%	8.31%	9.95%	8.00%	7.85%
Return on Invested Capital (ROIC)	12.61%	13.35%	13.91%	14.84%	12.09%	11.71%
Return on Capital Employed (ROCE)	13.30%	13.30%	14.90%	17.60%	15.10%	14.00%
Earnings Yield	9.85%	11.40%	13.65%	14.80%	10.52%	5.02%
FCF Yield	4.02%	4.65%	1.69%	23.47%	1.32%	0.70%
Dividend Yield	2.00%	-	3.08%	3.50%	-	-
Payout Ratio	20.71%	20.71%	20.13%	17.30%	19.01%	14.60%
Buyback Yield / Dilution	-	0.00%	0.34%	0.26%	-	-
Total Shareholder Return	2.00%	-	3.41%	3.76%	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.