Cox Energy Ratios and Metrics

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

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2017
Period Ending	Dec '25 Dec 4, 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	2019 - 2017
Market Capitalization	5,402	5,955	5,615	3,376	4,787	5,494	Upgrade
Market Cap Growth	-	6.05%	66.34%	-29.48%	-12.87%	-	Upgrade
Enterprise Value	11,279	11,236	6,202	3,265	4,776	5,333	Upgrade
PE Ratio	33.79	28.29	-	-	-	-	Upgrade
PS Ratio	0.60	1.18	4.68	7.91	202.78	454.69	Upgrade
PB Ratio	1.33	1.52	2.20	2.88	3.39	3.15	Upgrade
P/FCF Ratio	9.79	9.07	36.49	-	-	-	Upgrade
P/OCF Ratio	6.70	5.56	35.72	-	-	-	Upgrade
EV/Sales Ratio	1.25	2.23	5.17	7.65	202.32	441.41	Upgrade
EV/EBITDA Ratio	3.37	4.46	17.98	-	-	-	Upgrade
EV/EBIT Ratio	4.98	6.44	18.88	-	-	-	Upgrade
EV/FCF Ratio	20.44	17.11	40.30	-	-	-	Upgrade
Debt / Equity Ratio	1.17	1.46	1.19	0.23	0.01	0	Upgrade
Debt / EBITDA Ratio	1.42	2.27	8.74	-	-	-	Upgrade
Debt / FCF Ratio	8.59	8.72	19.80	-	-	-	Upgrade
Quick Ratio	0.77	0.47	0.36	0.22	0.29	0.81	Upgrade
Current Ratio	1.05	0.68	0.69	0.95	2.52	10.83	Upgrade
Asset Turnover	0.72	0.47	0.24	0.26	0.01	0.01	Upgrade
Return on Equity (ROE)	23.94%	23.12%	-6.75%	-14.29%	-27.13%	-11.64%	Upgrade
Return on Assets (ROA)	11.32%	10.10%	4.15%	-6.52%	-3.15%	-6.35%	Upgrade
Return on Capital (ROIC)	17.28%	14.31%	5.84%	-7.38%	-3.35%	-7.07%	Upgrade
Return on Capital Employed (ROCE)	23.10%	22.00%	7.30%	-13.90%	-5.80%	-5.50%	Upgrade
Earnings Yield	2.87%	3.54%	-4.82%	-5.74%	-8.92%	-1.79%	Upgrade
FCF Yield	10.21%	11.03%	2.74%	-2.72%	-2.10%	-2.57%	Upgrade
Buyback Yield / Dilution	-5.87%	-9.86%	-4.98%	-	-4.41%	-4.32%	Upgrade

Source: S&P Capital IQ. Utility template. Financial Sources.