Porto Seguro S.A. (BVMF:PSSA3)

The Duckhorn Portfolio Ratios and Metrics

Market cap in millions BRL. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jul 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	33,197	23,456	18,425	14,770	13,386	15,779
Market Cap Growth	27.75%	27.30%	24.74%	10.34%	-15.17%	-22.12%
Enterprise Value	33,271	24,008	19,489	16,679	13,190	15,675
PE Ratio	11.92	8.87	8.13	12.96	8.67	9.35
PS Ratio	0.87	0.63	0.53	0.53	0.59	0.76
PB Ratio	2.39	1.66	1.47	1.40	1.43	1.75
P/FCF Ratio	19.58	10.15	-	7.38	12.45	14.76
P/OCF Ratio	18.10	9.71	264.10	5.18	7.23	10.97
EV/Sales Ratio	0.87	0.65	0.56	0.60	0.58	0.76
EV/EBITDA Ratio	6.57	4.87	3.73	6.98	4.78	4.19
EV/EBIT Ratio	6.74	5.05	4.02	7.93	5.21	4.46
EV/FCF Ratio	19.62	10.38	-	8.33	12.26	14.66
Debt / Equity Ratio	0.03	0.04	0.10	0.28	0.02	0.02
Debt / EBITDA Ratio	0.08	0.12	0.24	1.25	0.06	0.04
Debt / FCF Ratio	0.23	0.25	-	1.49	0.15	0.13
Quick Ratio	0.88	0.91	0.92	0.53	0.60	0.72
Current Ratio	1.11	1.13	1.11	1.11	1.02	1.10
Asset Turnover	0.82	0.81	0.82	0.67	0.57	0.60
Return on Equity (ROE)	21.71%	20.20%	20.06%	11.61%	16.81%	19.55%
Return on Assets (ROA)	6.56%	6.45%	7.20%	3.18%	3.97%	6.33%
Return on Capital (ROIC)	22.15%	20.89%	22.18%	11.39%	16.95%	25.04%
Earnings Yield	8.51%	11.28%	12.30%	7.72%	11.54%	10.70%
Earnings Yield	8.51%	11.28%	12.30%	7.72%	11.54%	10.70%
FCF Yield	5.11%	9.86%	-0.32%	13.55%	8.04%	6.78%
Dividend Yield	2.09%	3.13%	5.58%	-	5.67%	-
Payout Ratio	29.67%	31.70%	15.76%	55.22%	54.66%	40.84%
Buyback Yield / Dilution	-1.08%	-0.23%	-0.45%	-0.02%	0.74%	-0.41%
Total Shareholder Return	1.03%	2.90%	5.13%	-0.02%	6.41%	-0.41%

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