Public Storage 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 13, 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 Cap	246,579	241,911	279,083	284,690	260,929	348,550
Market Cap Growth	-20.89%	-13.32%	-1.97%	9.11%	-25.14%	62.71%
Enterprise Value	322,575	318,315	350,052	354,705	316,927	406,621
PE Ratio	28.23	28.80	28.14	27.58	11.92	37.95
PS Ratio	9.26	9.44	11.19	11.86	11.74	19.20
PB Ratio	4.79	4.92	5.41	5.35	4.87	7.03
P/TBV Ratio	5.72	4.94	5.43	5.37	4.90	7.04
P/FCF Ratio	-	27.75	24.85	27.51	30.96	-21.47
P/OCF Ratio	14.05	14.29	16.79	16.50	15.75	25.79
EV/Sales Ratio	12.63	12.42	14.03	14.78	14.26	22.40
EV/EBITDA Ratio	17.92	17.68	19.87	20.46	19.69	31.80
EV/EBIT Ratio	27.07	26.79	30.14	29.12	27.86	45.20
EV/FCF Ratio	-	36.51	31.17	34.27	37.61	-25.04
Debt / Equity Ratio	1.10	1.10	0.95	0.90	0.68	0.80
Debt / EBITDA Ratio	3.03	3.03	2.82	2.79	2.27	3.11
Debt / FCF Ratio	6.25	6.25	4.43	4.67	4.33	-2.45
Net Debt / Equity Ratio	1.07	1.07	0.92	0.87	0.61	0.72
Net Debt / EBITDA Ratio	2.93	2.93	2.69	2.68	2.01	2.80
Net Debt / FCF Ratio	6.06	6.06	4.21	4.48	3.84	-2.21
Asset Turnover	0.24	0.24	0.24	0.24	0.24	0.23
Quick Ratio	0.52	0.52	0.76	0.62	1.51	1.52
Current Ratio	0.52	0.52	0.76	0.62	1.51	1.52
Return on Equity (ROE)	21.00%	18.76%	20.93%	21.31%	44.73%	19.36%
Return on Assets (ROA)	11.23%	11.24%	11.02%	12.21%	12.22%	11.51%
Return on Invested Capital (ROIC)	11.81%	11.82%	11.61%	13.00%	13.16%	12.30%
Return on Capital Employed (ROCE)	11.54%	11.54%	11.39%	12.65%	12.62%	12.08%
Earnings Yield	3.54%	3.47%	3.55%	3.63%	8.39%	2.64%
FCF Yield	-	3.60%	4.02%	3.64%	3.23%	-4.66%
Dividend Yield	2.89%	5.06%	4.38%	4.31%	7.96%	2.43%
Payout Ratio	129.09%	145.27%	122.92%	118.30%	94.36%	91.71%
Buyback Yield / Dilution	-0.00%	-0.00%	0.20%	-0.07%	-0.04%	-0.13%
Total Shareholder Return	2.89%	5.06%	4.58%	4.23%	7.92%	2.30%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.