T-Mobile US 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 24, 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	1,227,400	1,250,876	1,584,288	899,702	920,828	807,146
Market Cap Growth	-26.99%	-21.04%	76.09%	-2.29%	14.09%	-7.14%
Enterprise Value	1,833,128	1,900,930	2,248,274	1,431,422	1,490,348	1,384,507
Last Close Price	560.40	559.61	673.33	376.04	357.06	317.94
PE Ratio	20.27	20.66	22.59	22.29	67.25	47.91
PS Ratio	2.52	2.57	3.15	2.36	2.19	1.81
PB Ratio	3.76	3.84	4.15	2.87	2.50	2.10
P/FCF Ratio	12.38	12.62	19.04	21.17	61.96	91.05
P/OCF Ratio	7.97	8.13	11.49	9.99	10.38	10.41
EV/Sales Ratio	4.05	3.91	4.47	3.76	3.54	3.10
EV/EBITDA Ratio	9.40	10.52	11.69	10.48	10.59	9.42
EV/EBIT Ratio	18.41	17.78	19.99	19.22	21.72	24.85
EV/FCF Ratio	18.49	19.18	27.02	33.68	100.29	156.18
Debt / Equity Ratio	2.09	2.09	1.86	1.77	1.62	1.58
Debt / EBITDA Ratio	3.25	3.25	3.18	3.41	3.36	3.34
Debt / FCF Ratio	6.87	6.87	8.55	13.06	40.22	68.63
Net Debt / Equity Ratio	1.99	1.99	1.77	1.69	1.56	1.48
Net Debt / EBITDA Ratio	3.60	3.60	3.52	3.88	4.08	3.89
Net Debt / FCF Ratio	6.56	6.56	8.14	12.47	38.62	64.47
Asset Turnover	0.41	0.41	0.39	0.38	0.38	0.39
Inventory Turnover	16.22	16.22	17.94	16.59	14.38	13.57
Quick Ratio	0.67	0.67	0.72	0.71	0.58	0.67
Current Ratio	1.00	1.00	0.91	0.91	0.77	0.89
Return on Equity (ROE)	18.18%	18.18%	17.93%	12.38%	3.73%	4.50%
Return on Assets (ROA)	5.68%	5.68%	5.47%	4.58%	3.88%	3.07%
Return on Invested Capital (ROIC)	8.40%	8.57%	8.12%	6.59%	6.11%	5.41%
Return on Capital Employed (ROCE)	10.00%	10.00%	9.70%	8.20%	7.00%	5.50%
Earnings Yield	4.93%	4.84%	4.43%	4.49%	1.49%	2.09%
FCF Yield	8.08%	7.92%	5.25%	4.72%	1.61%	1.10%
Dividend Yield	1.24%	3.74%	2.81%	1.68%	-	-
Payout Ratio	37.49%	37.49%	29.10%	8.98%	-	-
Buyback Yield / Dilution	3.59%	3.59%	2.25%	4.39%	-0.05%	-8.66%
Total Shareholder Return	4.83%	7.33%	5.07%	6.07%	-0.05%	-8.66%

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