VRAIN Solution Ratios and Metrics

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Apr '26 Apr 16, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022
Market Capitalization	35,867	21,342	61,064	-	-
Market Cap Growth	74.76%	-65.05%	-	-	-
Enterprise Value	36,193	20,713	61,009	-	-
Last Close Price	3505.00	2111.00	6040.00	-	-
PE Ratio	102.16	50.21	184.95	-	-
PS Ratio	13.94	9.95	43.28	-	-
PB Ratio	24.28	15.01	61.25	-	-
P/TBV Ratio	24.32	15.03	61.25	-	-
P/FCF Ratio	-	-	146.14	-	-
P/OCF Ratio	-	-	140.08	-	-
EV/Sales Ratio	14.07	9.66	43.24	-	-
EV/EBITDA Ratio	68.07	32.86	115.75	-	-
EV/EBIT Ratio	74.78	34.81	120.06	-	-
EV/FCF Ratio	-	-	146.01	-	-
Debt / Equity Ratio	0.27	0.00	0.07	1.34	2.94
Debt / EBITDA Ratio	0.75	0.01	0.13	1.49	5.20
Debt / FCF Ratio	-	-	0.16	-	-
Net Debt / Equity Ratio	0.22	-0.34	-0.90	1.14	0.60
Net Debt / EBITDA Ratio	0.61	-0.77	-1.69	1.26	1.06
Net Debt / FCF Ratio	-	2.03	-2.14	-1.15	-2.47
Asset Turnover	-	1.29	1.58	2.12	-
Inventory Turnover	-	5.86	5.43	2.20	-
Quick Ratio	1.92	2.94	2.91	0.96	0.62
Current Ratio	2.40	3.41	3.11	1.26	0.88
Return on Equity (ROE)	-	35.14%	60.79%	80.44%	-
Return on Assets (ROA)	-	22.38%	35.47%	13.78%	-
Return on Invested Capital (ROIC)	20.80%	81.52%	229.94%	43.55%	20.42%
Return on Capital Employed (ROCE)	32.70%	41.80%	49.90%	40.70%	20.70%
Earnings Yield	0.98%	1.99%	0.54%	-	-
FCF Yield	-	-1.12%	0.68%	-	-
Buyback Yield / Dilution	1.36%	-1.99%	-2.00%	-	-

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