Wayfair 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	2015 - 2019
Period Ending	May '25 May 12, 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	2015 - 2019
Market Capitalization	97,435	115,733	123,030	68,725	407,146	446,846	Upgrade
Market Cap Growth	-38.67%	-5.93%	79.02%	-83.12%	-8.88%	181.49%	Upgrade
Enterprise Value	151,587	173,495	169,572	122,464	438,386	472,222	Upgrade
Last Close Price	781.50	890.82	1000.00	1286.33	5900.00	4824.98	Upgrade
PE Ratio	-	-	-	-	-	121.39	Upgrade
PS Ratio	0.40	0.47	0.61	0.29	1.45	1.59	Upgrade
PB Ratio	-1.70	-2.02	-2.69	-1.38	-12.27	-18.84	Upgrade
P/FCF Ratio	16.16	22.76	36.21	-	64.27	18.24	Upgrade
P/OCF Ratio	13.24	17.52	20.85	-	48.44	15.85	Upgrade
EV/Sales Ratio	0.66	0.70	0.84	0.51	1.56	1.68	Upgrade
EV/EBITDA Ratio	89.77	-	-	-	309.92	45.81	Upgrade
EV/EBIT Ratio	-	-	-	-	-	65.20	Upgrade
EV/FCF Ratio	25.14	34.12	49.90	-	69.20	19.28	Upgrade
Debt / Equity Ratio	-1.48	-1.53	-1.55	-1.63	-2.50	-3.04	Upgrade
Debt / EBITDA Ratio	47.84	-	-	-	19.12	5.44	Upgrade
Debt / FCF Ratio	14.07	17.30	20.92	-	13.12	2.95	Upgrade
Asset Turnover	3.56	3.42	3.40	3.00	3.00	3.76	Upgrade
Inventory Turnover	96.61	109.63	101.04	110.72	162.20	176.49	Upgrade
Quick Ratio	0.66	0.70	0.72	0.78	1.22	1.28	Upgrade
Current Ratio	0.83	0.79	0.85	0.93	1.36	1.41	Upgrade
Return on Assets (ROA)	-4.45%	-6.26%	-13.01%	-20.15%	-1.12%	6.05%	Upgrade
Return on Capital (ROIC)	-11.25%	-14.64%	-29.58%	-40.66%	-2.10%	11.79%	Upgrade
Return on Capital Employed (ROCE)	-	-	-	-	-	15.10%	Upgrade
Earnings Yield	-7.49%	-8.86%	-10.14%	-37.78%	-0.66%	0.82%	Upgrade
FCF Yield	6.19%	4.39%	2.76%	-24.41%	1.56%	5.48%	Upgrade
Buyback Yield / Dilution	-7.08%	-7.90%	-7.55%	-1.92%	-5.05%	-7.61%	Upgrade

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