T-Mobile US, Inc. (BVMF:T1MU34)

T-Mobile US 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	Dec 2, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	1,236,811	1,584,288	899,702	920,828	807,146	869,207
Market Cap Growth	-21.96%	76.09%	-2.29%	14.09%	-7.14%	222.30%
Enterprise Value	1,862,695	2,248,274	1,431,422	1,490,348	1,384,507	1,367,837
Last Close Price	555.96	675.59	377.30	358.25	319.01	342.84
PE Ratio	19.55	22.59	22.29	67.25	47.91	54.63
PS Ratio	2.70	3.15	2.36	2.19	1.81	2.45
PB Ratio	3.84	4.15	2.87	2.50	2.10	2.56
P/FCF Ratio	13.53	19.04	21.17	61.96	91.05	-
P/OCF Ratio	8.64	11.49	9.99	10.38	10.41	19.37
EV/Sales Ratio	4.09	4.47	3.76	3.54	3.10	3.85
EV/EBITDA Ratio	9.33	11.70	10.32	10.59	9.42	11.17
EV/EBIT Ratio	17.86	20.02	18.72	21.72	24.85	27.94
EV/FCF Ratio	20.38	27.02	33.68	100.29	156.18	-
Debt / Equity Ratio	2.01	1.86	1.77	1.62	1.58	1.64
Debt / EBITDA Ratio	3.22	3.18	3.37	3.36	3.34	3.78
Debt / FCF Ratio	7.08	8.55	13.06	40.22	68.63	-
Asset Turnover	0.40	0.39	0.38	0.38	0.39	0.48
Inventory Turnover	14.96	17.94	16.51	14.38	13.57	15.82
Quick Ratio	0.57	0.72	0.71	0.58	0.67	0.85
Current Ratio	0.89	0.91	0.91	0.77	0.89	1.10
Return on Equity (ROE)	19.03%	17.93%	12.38%	3.73%	4.50%	5.83%
Return on Assets (ROA)	5.74%	5.46%	4.70%	3.88%	3.07%	4.11%
Return on Capital (ROIC)	6.77%	6.38%	5.44%	4.50%	3.56%	4.81%
Return on Capital Employed (ROCE)	10.20%	9.70%	8.40%	7.00%	5.50%	5.30%
Earnings Yield	5.11%	4.43%	4.49%	1.49%	2.09%	1.83%
FCF Yield	7.39%	5.25%	4.72%	1.61%	1.10%	-1.43%
Dividend Yield	1.22%	2.80%	1.67%	-	-	-
Payout Ratio	33.70%	29.10%	8.98%	-	-	-
Buyback Yield / Dilution	3.55%	2.25%	4.39%	-0.05%	-8.66%	-33.74%
Total Shareholder Return	4.77%	5.06%	6.06%	-0.05%	-8.66%	-33.74%

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