| Sensitivity analysis |
The following analysis estimates the potential
impact on profit or loss of the Group financial instruments under hypothetical stress scenarios of the main market risk factors affecting
each position.
As of December 31, 2025 and December 31, 2024,
we identified that the principal market risk is linked to changes in fixed and floating-rate indices applicable to our financial assets
and liabilities, which serve as the benchmarks for these positions. For the hypothetical stress scenarios, the reasonably possible risk
variation considered an increase in 10% and a decrease in 10% in the benchmark interest rate.
The floating-rate indices are primarily
tied to the CDI and SELIC index rate, which reflects the average interbank deposit rate in Brazil, and to the IPCA—Brazil’s
broad national consumer price index, which measures overall Brazilian inflation and is published monthly by the Brazilian Institute of
Geography and Statistics (IBGE). For floating rate instruments, the table below presents the sensitivity of 12 months of interest
income/expense, considering no other changes during this period. For fixed rate instruments, the table presents the sensitivity of fair
value in the hypothetical scenario. The Group has not identified any risks related to exchange rates or commodity fluctuations in assets
or liabilities.
| Schedule of exchange rates or commodity fluctuations |
|
|
|
|
|
|
| |
|
For the year ended |
| December 31, |
| 2025 |
|
2024 |
| Inflation (IPCA) (1) |
|
4.3 |
% |
|
4.8 |
% |
| Interest rate (SELIC) (2) |
|
14.9 |
% |
|
12.2 |
% |
Source: IBGE and Brazilian
Central Bank.
(1) The IPCA, compiled by the
Brazilian Institute of Geography and Statistics (IBGE), is a comprehensive consumer price index. The inflation figure presented reflects
the accumulated variation over the preceding 12-month period.
(2) The SELIC rate, recognized
as Brazil’s risk-free benchmark, is established by the Central Bank and serves as the primary instrument for the implementation
of national monetary policy.
Sensitivity analysis of changes in interest
rates
| Schedule of financial assets and liabilities |
|
|
|
|
| |
|
|
Interest Change Scenario |
| As of December 31, 2025 |
Rate Risk |
Total portfolio |
10% |
(10%) |
| Financial Assets |
|
|
|
|
| Financial assets measured at amortized cost |
|
42,521,279 |
(352,850) |
352,850 |
| Debentures |
Fixed Rate |
1,739,683 |
(10,745) |
10,745 |
| Debentures |
CDI |
3,941,507 |
51,111 |
(51,111) |
| Gross Credit Potfolio ¹ |
Fixed Rate |
34,365,118 |
(378,095) |
378,095 |
| Government Securities – Other Countries (ICO) |
Fixed Rate |
1,511,277 |
(14,989) |
14,989 |
| Government Securities – Other Countries (KDB) |
Fixed Rate |
289,509 |
(2,103) |
2,103 |
| National Treasury Notes (NTN) |
IPCA |
94,070 |
384 |
(384) |
| Investment securities - National Treasury Bills (LTN) |
Fixed Rate |
256,000 |
(2,616) |
2,616 |
| Financial Treasury Bills (LFT) |
SELIC |
324,115 |
4,203 |
(4,203) |
| Financial assets measured at fair value through profit or loss |
|
3,102,639 |
39,717 |
(39,717) |
| Financial Instruments - Derivatives |
CDI |
250,582 |
23,175 |
(23,175) |
| Investment securities - Financial Treasury Bills (LFT) |
Selic |
1,722,314 |
22,335 |
(22,335) |
| Investment securities - Financial Bills (LF) |
CDI |
210,891 |
2,735 |
(2,735) |
| Investment securities - National Treasury Bills (LTN) |
Fixed Rate |
646,754 |
(6,596) |
6,596 |
| Investment securities - National Treasury Notes (NTN) |
Fixed Rate |
139,335 |
(1,141) |
1,141 |
| Investments fund quotas¹ |
- |
132,763 |
(791) |
791 |
| |
|
|
|
|
| Financial Liabilities |
|
|
|
|
| Other Liabilities |
|
(10,397,287) |
161,526 |
(161,526) |
| Obligations related to credit assignments (Vert and FIDC) |
Fixed Rate |
(10,397,287) |
161,526 |
(161,526) |
| Financial liabilities measured at amortized cost |
|
(31,699,084) |
(174,536) |
174,536 |
| Demand customer deposits |
- |
(345,801) |
- |
- |
| Funds from acceptances and issuance of securities |
CDI |
(6,152,941) |
(79,891) |
79,891 |
| Time customer deposits |
CDI |
(8,025,775) |
(109,627) |
109,627 |
| Debt issued and other borrowed funds |
CDI |
(530,311) |
(6,877) |
6,877 |
| Time customer deposits |
IPCA |
(4,368,545) |
(18,133) |
18,133 |
| Funds from acceptances and issuance of securities |
Fixed Rate |
(17,588) |
176 |
(176) |
| Time customer deposits |
Fixed Rate |
(8,110,561) |
87,870 |
(87,870) |
| Loans and borrowing |
CDI |
(667,089) |
(8,651) |
8,651 |
| Debt issued and other borrowed funds |
Fixed Rate |
(229,027) |
2,761 |
(2,761) |
| Repurchase agrements |
CDI |
(3,251,446) |
(42,164) |
42,164 |
(1) Based on the gross credit portfolio
balance, excluding allowance for loan losses, purchase premium, and hedging effects.
| |
|
|
Interest Change Scenario |
| As of December 31, 2024 |
Rate Risk |
Total portfolio |
10% |
(10%) |
| Financial Assets |
|
|
|
|
| Financial assets measured at amortized cost |
|
27,583,439 |
(270,796) |
270,796 |
| Financial Treasury Bills (LFT) |
SELIC |
104,192 |
1,129 |
(1,129) |
| Debentures |
CDI |
1,392,720 |
10,030 |
(10,030) |
| National Treasury Notes (NTN) |
IPCA |
90,866 |
419 |
(419) |
| Gross Credit Potfolio (1) |
Fixed Rate |
24,286,705 |
(265,398) |
265,398 |
| National Treasury Bills (LTN) |
Fixed Rate |
1,174,990 |
(12,729) |
12,729 |
| Government Securities – Other Countries (KDB) |
Fixed Rate |
533,966 |
(4,247) |
4,247 |
| Financial assets measured at fair value through other comprehensive income |
14,394 |
156 |
(156) |
| Securities - Financial Treasury Bills (LFT) |
SELIC |
14,394 |
156 |
(156) |
| Financial assets measured at fair value through profit or loss |
1,105,089 |
46,349 |
(46,349) |
| Financial Instruments - Derivatives |
CDI |
407,994 |
39,330 |
(39,330) |
| Investment securities - Financial Treasury Bills (LFT) |
Selic |
555,577 |
5,991 |
(5,991) |
| Investment securities - Financial Bills (LF) |
CDI |
1,073 |
12 |
(12) |
| Investments fund quotas |
- |
140,445 |
1,016 |
(1,016) |
| |
|
|
|
|
| |
|
|
|
|
| Financial Liabilities |
|
|
|
|
| Obligations related to credit assignments |
|
(4,459,629) |
79,518 |
(79,518) |
| Obligations related to credit assignments (Vert and FIDC) |
Fixed Rate |
(4,459,629) |
79,518 |
(79,518) |
| Financial liabilities measured at amortized cost |
|
(20,841,533) |
(59,460) |
59,460 |
| Demand customer deposits |
- |
(320,208) |
- |
- |
| Exchange Acceptance Resources |
CDI |
(3,227,072) |
(35,035) |
35,035 |
| Time customer deposits |
CDI |
(5,444,101) |
(62,669) |
62,669 |
| Loans and borrowing |
CDI |
(480,103) |
(5,201) |
5,201 |
| Debt issued and other borrowed funds |
CDI |
(269,173) |
(2,916) |
2,916 |
| Time customer deposits |
IPCA |
(4,486,875) |
(20,673) |
20,673 |
| Exchange Acceptance Resources |
Fixed Rate |
(28,913) |
278 |
(278) |
| Time customer deposits |
Fixed Rate |
(6,325,758) |
63,872 |
(63,872) |
| Debt issued and other borrowed funds |
Fixed Rate |
(253,109) |
2,825 |
(2,825) |
| Repurchase agrements |
Fixed Rate |
(6,221) |
59 |
(59) |
(1) Based on the gross credit portfolio
balance, excluding allowance for loan losses, purchase premium, and hedging effects.
|