Shimano Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 3, 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	8,932	9,119	12,118	13,936	14,377	24,490
Market Cap Growth	-26.26%	-24.75%	-13.05%	-3.07%	-41.30%	13.21%
Enterprise Value	5,926	6,229	8,971	10,317	11,097	21,511
Last Close Price	10.09	10.45	13.38	15.42	15.70	26.74
PE Ratio	41.20	42.06	24.96	32.13	14.79	24.32
PS Ratio	3.00	3.07	4.22	4.14	3.02	5.16
PB Ratio	1.61	1.64	2.16	2.45	2.56	4.57
P/TBV Ratio	1.67	1.70	2.22	2.52	2.63	4.70
P/FCF Ratio	49.55	50.59	37.95	21.88	20.96	29.29
P/OCF Ratio	21.96	22.42	21.89	17.15	17.13	25.08
EV/Sales Ratio	2.00	2.10	3.13	3.07	2.33	4.53
EV/EBITDA Ratio	11.79	12.38	15.65	13.52	7.70	14.83
EV/EBIT Ratio	18.00	18.90	21.67	17.39	8.65	16.70
EV/FCF Ratio	32.87	34.56	28.09	16.20	16.18	25.72
Debt / Equity Ratio	0.01	0.01	0.00	0.00	0.01	0.01
Debt / EBITDA Ratio	0.05	0.05	0.04	0.03	0.03	0.04
Debt / FCF Ratio	0.14	0.14	0.07	0.04	0.06	0.07
Net Debt / Equity Ratio	-0.54	-0.54	-0.60	-0.61	-0.57	-0.58
Net Debt / EBITDA Ratio	-6.00	-6.00	-5.89	-4.56	-2.23	-2.14
Net Debt / FCF Ratio	-16.75	-16.75	-10.57	-5.46	-4.70	-3.72
Asset Turnover	0.49	0.49	0.49	0.56	0.82	0.84
Inventory Turnover	2.37	2.37	2.39	2.40	3.10	3.55
Quick Ratio	8.75	8.75	10.28	8.49	6.17	5.11
Current Ratio	11.31	11.31	12.75	10.56	8.00	6.48
Return on Equity (ROE)	3.90%	3.90%	9.08%	7.95%	18.92%	20.26%
Return on Assets (ROA)	3.40%	3.40%	4.44%	6.16%	13.80%	14.31%
Return on Invested Capital (ROIC)	8.12%	8.36%	15.20%	19.59%	43.45%	46.20%
Return on Capital Employed (ROCE)	5.90%	5.90%	7.20%	10.30%	22.60%	23.80%
Earnings Yield	2.43%	2.38%	4.01%	3.11%	6.76%	4.11%
FCF Yield	2.02%	1.98%	2.63%	4.57%	4.77%	3.42%
Dividend Yield	21.55%	20.69%	14.69%	13.11%	12.56%	7.63%
Payout Ratio	91.15%	84.17%	34.89%	42.20%	16.77%	31.56%
Buyback Yield / Dilution	2.10%	2.10%	1.00%	0.74%	1.66%	0.15%
Total Shareholder Return	23.33%	22.79%	15.68%	13.86%	14.22%	7.79%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.