Wetzel 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	2015 - 2019
Period Ending	Jan '25 Jan 17, 2025	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	2015 - 2019
Market Capitalization	25	26	18	34	39	49	Upgrade
Market Cap Growth	43.35%	43.35%	-47.36%	-11.82%	-20.40%	266.91%	Upgrade
Enterprise Value	109	136	93	102	92	121	Upgrade
Last Close Price	12.50	12.50	13.30	29.98	22.50	58.18	Upgrade
PE Ratio	0.77	0.79	-	1.15	0.30	1.96	Upgrade
PS Ratio	0.09	0.09	0.07	0.12	0.16	0.33	Upgrade
PB Ratio	0.99	0.99	-3.11	-3.50	-0.78	-0.26	Upgrade
P/TBV Ratio	0.99	0.99	-	-	-	-	Upgrade
P/OCF Ratio	0.49	0.49	-	5.69	7.80	-	Upgrade
EV/Sales Ratio	0.39	0.49	0.35	0.35	0.38	0.83	Upgrade
EV/EBITDA Ratio	1.77	2.21	-	8.41	4.08	2.37	Upgrade
EV/EBIT Ratio	1.93	2.41	-	12.83	4.99	2.59	Upgrade
EV/FCF Ratio	-5.42	-	-	-	-	-	Upgrade
Debt / Equity Ratio	3.22	3.22	-13.84	-6.00	-1.13	-0.25	Upgrade
Debt / EBITDA Ratio	1.37	1.37	-	4.84	2.50	0.91	Upgrade
Asset Turnover	0.86	0.86	0.95	1.19	1.20	0.82	Upgrade
Inventory Turnover	7.79	7.79	7.12	7.94	8.25	6.84	Upgrade
Quick Ratio	0.48	0.48	0.72	0.74	0.58	0.19	Upgrade
Current Ratio	0.88	0.88	1.01	1.05	0.91	0.37	Upgrade
Return on Equity (ROE)	322.41%	322.41%	-	-	-	-	Upgrade
Return on Assets (ROA)	10.84%	10.84%	-3.07%	2.02%	5.64%	16.31%	Upgrade
Return on Capital (ROIC)	38.21%	38.21%	-14.12%	17.91%	-	-	Upgrade
Return on Capital Employed (ROCE)	29.00%	29.00%	-	4.90%	13.90%	74.70%	Upgrade
Earnings Yield	130.64%	127.18%	-140.27%	87.30%	334.06%	50.95%	Upgrade
FCF Yield	-79.93%	-77.81%	-107.97%	-11.01%	-15.43%	-21.89%	Upgrade

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