MIRAIT ONE Ratios and Metrics

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 11, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	362,887	195,391	177,174	159,349	193,937	185,291
Market Cap Growth	83.44%	10.28%	11.19%	-17.84%	4.67%	28.12%
Enterprise Value	418,976	267,227	261,744	185,665	170,184	163,513
Last Close Price	4093.00	2148.55	1820.92	1520.11	1728.49	1578.76
PE Ratio	18.02	11.37	14.13	10.78	7.71	7.66
Forward PE	15.35	16.88	16.88	16.88	16.88	16.88
PS Ratio	0.62	0.34	0.34	0.33	0.41	0.40
PB Ratio	1.36	0.72	0.68	0.63	0.78	0.80
P/TBV Ratio	1.97	1.06	1.00	0.77	0.93	0.85
P/FCF Ratio	20.73	15.82	6.42	-	44.28	5.58
P/OCF Ratio	15.65	10.83	5.27	29.98	14.95	4.45
PEG Ratio	-	1.35	1.35	1.35	1.35	1.35
EV/Sales Ratio	0.71	0.46	0.51	0.38	0.36	0.35
EV/EBITDA Ratio	9.38	6.40	9.32	5.94	4.24	4.42
EV/EBIT Ratio	13.71	9.55	14.68	8.52	5.19	5.44
EV/FCF Ratio	23.94	21.63	9.48	-	38.85	4.92
Debt / Equity Ratio	0.38	0.47	0.45	0.24	0.24	0.04
Debt / EBITDA Ratio	2.25	3.05	4.17	1.95	1.49	0.27
Debt / FCF Ratio	5.82	10.32	4.24	-	13.69	0.31
Asset Turnover	1.20	1.09	1.08	1.11	1.19	1.31
Inventory Turnover	12.32	16.39	14.54	13.52	13.10	12.68
Quick Ratio	1.86	1.78	1.37	1.86	1.51	1.94
Current Ratio	2.29	2.00	1.58	2.18	1.74	2.27
Return on Equity (ROE)	7.94%	6.75%	5.11%	6.04%	10.59%	10.90%
Return on Assets (ROA)	3.98%	3.31%	2.33%	3.14%	5.18%	5.29%
Return on Invested Capital (ROIC)	6.91%	5.33%	3.75%	5.27%	9.78%	9.94%
Return on Capital Employed (ROCE)	8.30%	7.40%	5.40%	7.00%	12.00%	11.80%
Earnings Yield	5.62%	8.79%	7.07%	9.28%	12.97%	13.06%
FCF Yield	4.82%	6.32%	15.59%	-0.18%	2.26%	17.93%
Dividend Yield	2.20%	3.49%	3.57%	3.95%	3.18%	2.85%
Payout Ratio	33.34%	37.38%	45.67%	40.08%	19.05%	18.92%
Buyback Yield / Dilution	2.62%	3.52%	3.84%	2.55%	4.85%	-3.85%
Total Shareholder Return	4.81%	7.01%	7.41%	6.49%	8.03%	-1.00%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.