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	Dec '25 Dec 11, 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	301,534	195,391	177,174	159,349	193,937	185,291	Upgrade
Market Cap Growth	53.96%	10.28%	11.19%	-17.84%	4.67%	28.12%	Upgrade
Enterprise Value	357,623	267,227	261,744	185,665	170,184	163,513	Upgrade
Last Close Price	3401.00	2148.55	1820.92	1520.11	1728.49	1578.76	Upgrade
PE Ratio	14.97	11.37	14.13	10.78	7.71	7.66	Upgrade
Forward PE	12.97	16.88	16.88	16.88	16.88	16.88	Upgrade
PS Ratio	0.51	0.34	0.34	0.33	0.41	0.40	Upgrade
PB Ratio	1.13	0.72	0.68	0.63	0.78	0.80	Upgrade
P/TBV Ratio	1.64	1.06	1.00	0.77	0.93	0.85	Upgrade
P/FCF Ratio	17.23	15.82	6.42	-	44.28	5.58	Upgrade
P/OCF Ratio	13.01	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	0.61	0.46	0.51	0.38	0.36	0.35	Upgrade
EV/EBITDA Ratio	8.00	6.40	9.32	5.94	4.24	4.42	Upgrade
EV/EBIT Ratio	11.70	9.55	14.68	8.52	5.19	5.44	Upgrade
EV/FCF Ratio	20.43	21.63	9.48	-	38.85	4.92	Upgrade
Debt / Equity Ratio	0.38	0.47	0.45	0.24	0.24	0.04	Upgrade
Debt / EBITDA Ratio	2.25	3.05	4.17	1.95	1.49	0.27	Upgrade
Debt / FCF Ratio	5.82	10.32	4.24	-	13.69	0.31	Upgrade
Asset Turnover	1.20	1.09	1.08	1.11	1.19	1.31	Upgrade
Inventory Turnover	12.32	16.39	14.54	13.52	13.10	12.68	Upgrade
Quick Ratio	1.86	1.78	1.37	1.86	1.51	1.94	Upgrade
Current Ratio	2.29	2.00	1.58	2.18	1.74	2.27	Upgrade
Return on Equity (ROE)	7.94%	6.75%	5.11%	6.04%	10.59%	10.90%	Upgrade
Return on Assets (ROA)	3.98%	3.31%	2.33%	3.14%	5.18%	5.29%	Upgrade
Return on Capital (ROIC)	5.35%	4.52%	3.22%	4.36%	7.45%	7.71%	Upgrade
Return on Capital Employed (ROCE)	8.30%	7.40%	5.40%	7.00%	12.00%	11.80%	Upgrade
Earnings Yield	6.76%	8.79%	7.07%	9.28%	12.97%	13.06%	Upgrade
FCF Yield	5.80%	6.32%	15.59%	-0.18%	2.26%	17.93%	Upgrade
Dividend Yield	2.65%	3.49%	3.57%	3.95%	3.18%	2.85%	Upgrade
Payout Ratio	33.34%	37.38%	45.67%	40.08%	19.05%	18.92%	Upgrade
Buyback Yield / Dilution	2.62%	3.52%	3.84%	2.55%	4.85%	-3.85%	Upgrade
Total Shareholder Return	5.31%	7.01%	7.41%	6.49%	8.03%	-1.00%	Upgrade

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