Nakanishi Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	1,170	894	1,242	1,309	1,545	1,394
Market Cap Growth	-13.40%	-28.06%	-5.14%	-15.25%	10.85%	-10.36%
Enterprise Value	973	740	1,102	1,146	1,286	1,109
Last Close Price	14.10	10.60	14.09	14.46	16.91	14.79
PE Ratio	-	-	23.57	8.94	17.46	18.07
PS Ratio	2.65	2.03	2.62	3.42	4.47	4.07
PB Ratio	1.89	1.44	1.67	1.80	2.39	2.20
P/TBV Ratio	2.32	1.77	2.44	2.73	2.50	2.24
P/FCF Ratio	17.58	13.42	19.30	69.80	50.71	17.89
P/OCF Ratio	12.94	9.88	13.21	23.87	28.05	15.25
EV/Sales Ratio	2.19	1.68	2.33	2.99	3.72	3.24
EV/EBITDA Ratio	8.92	6.84	8.77	10.06	10.36	9.30
EV/EBIT Ratio	12.60	9.67	12.29	12.51	11.77	10.56
EV/FCF Ratio	14.62	11.11	17.12	61.06	42.19	14.23
Debt / Equity Ratio	0.24	0.24	0.16	0.10	0.01	0.00
Debt / EBITDA Ratio	1.35	1.35	0.92	0.66	0.03	0.01
Debt / FCF Ratio	2.19	2.19	1.79	3.99	0.11	0.01
Net Debt / Equity Ratio	-0.32	-0.32	-0.23	-0.18	-0.39	-0.45
Net Debt / EBITDA Ratio	-1.81	-1.81	-1.39	-1.18	-2.04	-2.39
Net Debt / FCF Ratio	-2.94	-2.94	-2.71	-7.18	-8.31	-3.66
Asset Turnover	0.51	0.51	0.52	0.49	0.50	0.51
Inventory Turnover	1.39	1.39	1.33	1.17	1.25	1.57
Quick Ratio	2.43	2.43	2.02	1.91	4.29	4.03
Current Ratio	3.43	3.43	3.04	3.17	6.35	5.68
Return on Equity (ROE)	-2.04%	-2.04%	7.32%	22.36%	14.34%	12.69%
Return on Assets (ROA)	5.53%	5.53%	6.10%	7.34%	9.78%	9.71%
Return on Invested Capital (ROIC)	-12.17%	-12.06%	9.91%	15.33%	21.99%	22.57%
Return on Capital Employed (ROCE)	10.80%	10.80%	11.20%	12.00%	16.70%	16.40%
Earnings Yield	-1.11%	-1.46%	4.24%	11.19%	5.73%	5.54%
FCF Yield	5.69%	7.45%	5.18%	1.43%	1.97%	5.59%
Dividend Yield	2.17%	2.77%	2.27%	2.22%	1.93%	-
Payout Ratio	-	-	51.44%	17.88%	28.92%	27.45%
Buyback Yield / Dilution	1.56%	1.56%	0.65%	0.60%	0.91%	0.12%
Total Shareholder Return	3.73%	4.33%	2.92%	2.81%	2.84%	0.12%

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