Morgan Stanley 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	Feb '26 Feb 27, 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	1,356,662	1,554,083	1,252,686	742,656	759,648	981,396
Market Cap Growth	6.48%	24.06%	68.68%	-2.24%	-22.60%	52.42%
Last Close Price	170.63	195.87	152.51	86.89	84.89	92.96
PE Ratio	15.16	17.36	15.82	17.94	13.63	12.09
PS Ratio	3.50	4.01	3.29	2.86	2.69	2.95
PB Ratio	2.19	2.51	1.92	1.53	1.42	1.65
P/FCF Ratio	-	-	-	-	-	5.56
P/OCF Ratio	-	-	148.71	-	-	5.19
Debt / Equity Ratio	4.56	4.56	3.97	3.95	3.63	3.35
Debt / FCF Ratio	-	-	-	-	-	11.29
Net Debt / Equity Ratio	-0.77	-0.77	-1.08	-1.32	-1.84	-1.99
Net Debt / FCF Ratio	4.18	4.18	54.33	3.57	19.64	-6.72
Asset Turnover	0.05	0.05	0.05	0.05	0.05	0.05
Quick Ratio	1.67	1.67	1.91	1.71	1.73	1.71
Current Ratio	2.05	2.05	2.27	2.09	2.02	1.96
Return on Equity (ROE)	15.61%	15.61%	13.17%	9.17%	10.76%	14.42%
Return on Assets (ROA)	1.29%	1.29%	1.12%	0.78%	0.94%	1.31%
Return on Invested Capital (ROIC)	3.38%	3.54%	3.22%	2.59%	3.03%	3.95%
Earnings Yield	6.60%	5.98%	6.61%	5.94%	7.67%	8.54%
FCF Yield	-8.44%	-7.37%	-1.04%	-24.14%	-6.59%	17.98%
Dividend Yield	1.64%	11.04%	14.70%	18.57%	18.84%	14.68%
Payout Ratio	4.97%	39.10%	45.84%	63.42%	48.97%	27.74%
Buyback Yield / Dilution	1.18%	1.18%	2.13%	3.91%	5.57%	-11.70%
Total Shareholder Return	2.82%	12.22%	16.83%	22.48%	24.41%	2.98%

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