Victoria's Secret & Co. Ratios and Metrics

Market cap in millions MXN. Fiscal year is March - February.

Millions MXN. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2019
Period Ending	Dec '25 Dec 4, 2025	Feb '25 Feb 1, 2025	Feb '24 Feb 3, 2024	Jan '23 Jan 28, 2023	Jan '22 Jan 29, 2022	Jan '21 Jan 30, 2021	2020 - 2019
Market Capitalization	71,634	59,026	35,833	59,345	102,944	-	Upgrade
Market Cap Growth	24.60%	64.72%	-39.62%	-42.35%	-	-	Upgrade
Enterprise Value	121,049	120,164	87,125	109,125	152,211	-	Upgrade
Last Close Price	863.00	915.00	399.00	715.00	1065.00	-	Upgrade
PE Ratio	22.66	17.33	19.20	9.08	7.64	-	Upgrade
PS Ratio	0.60	0.46	0.34	0.50	0.73	-	Upgrade
PB Ratio	5.44	4.31	4.78	7.88	19.20	-	Upgrade
P/TBV Ratio	-	-	-	-	448.68	-	Upgrade
P/FCF Ratio	-	11.57	15.73	11.58	7.24	-	Upgrade
P/OCF Ratio	-	6.73	5.38	7.23	5.80	-	Upgrade
EV/Sales Ratio	1.04	0.93	0.82	0.92	1.08	-	Upgrade
EV/EBITDA Ratio	9.23	9.95	8.68	7.25	6.22	-	Upgrade
EV/EBIT Ratio	20.36	17.80	16.85	11.01	8.39	-	Upgrade
EV/FCF Ratio	-	23.56	38.25	21.29	10.70	-	Upgrade
Debt / Equity Ratio	4.05	4.06	6.17	6.95	10.26	2.32	Upgrade
Debt / EBITDA Ratio	3.99	2.46	2.49	2.18	1.61	2.05	Upgrade
Debt / FCF Ratio	-	10.92	20.32	10.21	3.87	3.79	Upgrade
Asset Turnover	-	1.36	1.33	1.40	1.58	1.14	Upgrade
Inventory Turnover	-	4.07	3.84	4.07	4.88	4.64	Upgrade
Quick Ratio	-	0.28	0.26	0.36	0.38	0.29	Upgrade
Current Ratio	-	1.05	0.95	1.10	1.00	0.80	Upgrade
Return on Equity (ROE)	-	30.67%	27.65%	102.74%	112.54%	-6.53%	Upgrade
Return on Assets (ROA)	-	4.48%	4.05%	7.29%	12.68%	2.01%	Upgrade
Return on Capital (ROIC)	5.73%	6.29%	5.96%	10.85%	18.57%	2.76%	Upgrade
Return on Capital Employed (ROCE)	-	10.40%	10.10%	16.90%	32.90%	5.70%	Upgrade
Earnings Yield	4.41%	5.77%	5.21%	11.01%	13.09%	-	Upgrade
FCF Yield	-	8.64%	6.36%	8.64%	13.82%	-	Upgrade
Buyback Yield / Dilution	-3.19%	-2.53%	5.95%	6.67%	-2.27%	-	Upgrade

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