Fusion Ratios and Metrics

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 4, 2026	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022
Market Capitalization	657	824	542	778	870	950
Market Cap Growth	28.81%	52.13%	-30.37%	-10.56%	-8.42%	36.40%
Enterprise Value	506	721	442	606	753	860
Last Close Price	456.00	572.00	376.00	540.00	604.00	659.50
PE Ratio	656.91	824.02	-	14.96	19.77	28.78
PS Ratio	0.44	0.55	0.36	0.53	0.60	0.68
PB Ratio	1.81	2.28	1.50	2.06	2.68	3.38
P/TBV Ratio	1.92	2.41	1.65	2.29	3.00	3.81
P/FCF Ratio	-	-	27.08	70.72	10.61	7.54
P/OCF Ratio	36.50	45.78	18.06	43.22	8.61	6.98
EV/Sales Ratio	0.34	0.48	0.29	0.41	0.52	0.61
EV/EBITDA Ratio	12.65	18.03	11.94	8.78	10.17	19.54
EV/EBIT Ratio	29.76	42.41	25.98	12.12	13.69	31.84
EV/FCF Ratio	-505.91	-	22.08	55.08	9.18	6.82
Debt / Equity Ratio	0.43	0.43	0.57	0.10	0.29	0.55
Debt / EBITDA Ratio	3.90	3.90	5.54	0.57	1.26	3.52
Debt / FCF Ratio	-	-	10.25	3.55	1.13	1.23
Net Debt / Equity Ratio	-0.42	-0.42	-0.45	-0.43	-0.50	-0.39
Net Debt / EBITDA Ratio	-3.77	-3.77	-4.40	-2.33	-2.19	-2.48
Net Debt / FCF Ratio	151.00	151.00	-8.15	-14.64	-1.98	-0.86
Asset Turnover	2.11	2.11	2.27	2.37	2.32	2.25
Inventory Turnover	114.67	114.67	84.95	64.61	67.36	65.77
Quick Ratio	2.63	2.63	2.78	1.95	1.61	1.94
Current Ratio	2.86	2.86	3.01	2.18	1.82	2.15
Return on Equity (ROE)	0.28%	0.28%	-4.34%	14.82%	14.52%	12.50%
Return on Assets (ROA)	1.50%	1.50%	1.61%	5.06%	5.47%	2.71%
Return on Invested Capital (ROIC)	4.05%	4.16%	8.21%	26.38%	25.80%	10.73%
Return on Capital Employed (ROCE)	3.40%	3.40%	3.10%	12.30%	14.20%	6.80%
Earnings Yield	0.15%	0.12%	-2.95%	6.68%	5.06%	3.48%
FCF Yield	-0.15%	-0.12%	3.69%	1.41%	9.43%	13.27%
Buyback Yield / Dilution	-	-	-0.01%	-100.06%	-	-