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	2016 - 2020
Period Ending	Jul '25 Jul 17, 2025	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	2016 - 2020
Market Capitalization	234,016	195,391	177,174	159,349	193,937	185,291	Upgrade
Market Cap Growth	10.28%	10.28%	11.19%	-17.84%	4.67%	28.12%	Upgrade
Enterprise Value	316,407	267,227	261,744	185,665	170,184	163,513	Upgrade
Last Close Price	2622.50	2178.00	1845.87	1540.95	1752.18	1600.39	Upgrade
PE Ratio	13.85	11.37	14.13	10.78	7.71	7.66	Upgrade
Forward PE	10.95	16.88	16.88	16.88	16.88	16.88	Upgrade
PS Ratio	0.40	0.34	0.34	0.33	0.41	0.40	Upgrade
PB Ratio	0.87	0.72	0.68	0.63	0.78	0.80	Upgrade
P/TBV Ratio	1.27	1.06	1.00	0.77	0.93	0.85	Upgrade
P/FCF Ratio	18.94	15.82	6.42	-	44.28	5.58	Upgrade
P/OCF Ratio	12.97	10.83	5.27	29.98	14.95	4.45	Upgrade
PEG Ratio	-	1.35	1.35	1.35	1.35	1.35	Upgrade
EV/Sales Ratio	0.55	0.46	0.51	0.38	0.36	0.35	Upgrade
EV/EBITDA Ratio	7.70	6.40	9.32	5.94	4.24	4.42	Upgrade
EV/EBIT Ratio	11.56	9.55	14.68	8.52	5.19	5.44	Upgrade
EV/FCF Ratio	25.61	21.63	9.48	-	38.85	4.92	Upgrade
Debt / Equity Ratio	0.47	0.47	0.45	0.24	0.24	0.04	Upgrade
Debt / EBITDA Ratio	3.05	3.05	4.17	1.95	1.49	0.27	Upgrade
Debt / FCF Ratio	10.32	10.32	4.24	-	13.69	0.31	Upgrade
Asset Turnover	1.09	1.09	1.08	1.11	1.19	1.31	Upgrade
Inventory Turnover	16.39	16.39	14.54	13.52	13.10	12.68	Upgrade
Quick Ratio	1.78	1.78	1.37	1.86	1.51	1.94	Upgrade
Current Ratio	2.00	2.00	1.58	2.18	1.74	2.27	Upgrade
Return on Equity (ROE)	6.75%	6.75%	5.11%	6.04%	10.59%	10.90%	Upgrade
Return on Assets (ROA)	3.31%	3.31%	2.33%	3.14%	5.18%	5.29%	Upgrade
Return on Capital (ROIC)	4.52%	4.52%	3.22%	4.36%	7.45%	7.71%	Upgrade
Return on Capital Employed (ROCE)	7.40%	7.40%	5.40%	7.00%	12.00%	11.80%	Upgrade
Earnings Yield	7.34%	8.79%	7.07%	9.28%	12.97%	13.06%	Upgrade
FCF Yield	5.28%	6.32%	15.59%	-0.18%	2.26%	17.93%	Upgrade
Dividend Yield	3.24%	3.44%	3.52%	3.89%	3.14%	2.81%	Upgrade
Payout Ratio	37.38%	37.38%	45.67%	40.08%	19.05%	18.92%	Upgrade
Buyback Yield / Dilution	3.52%	3.52%	3.84%	2.55%	4.85%	-3.85%	Upgrade
Total Shareholder Return	6.76%	6.97%	7.36%	6.44%	7.99%	-1.04%	Upgrade

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.