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 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May '26 May 22, 2026	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Market Capitalization	347,393	316,537	195,391	177,174	159,349	193,937
Market Cap Growth	74.90%	62.00%	10.28%	11.19%	-17.84%	4.67%
Enterprise Value	431,408	395,714	267,227	261,744	185,665	170,184
Last Close Price	3918.00	3570.00	2122.31	1798.67	1501.55	1707.38
PE Ratio	14.97	13.60	11.37	14.13	10.78	7.71
Forward PE	13.67	16.88	16.88	16.88	16.88	16.88
PS Ratio	0.58	0.53	0.34	0.34	0.33	0.41
PB Ratio	1.20	1.10	0.72	0.68	0.63	0.78
P/TBV Ratio	1.69	1.54	1.06	1.00	0.77	0.93
P/FCF Ratio	22.45	20.45	15.82	6.42	-	44.28
P/OCF Ratio	14.43	13.15	10.83	5.27	29.98	14.95
PEG Ratio	-	1.35	1.35	1.35	1.35	1.35
EV/Sales Ratio	0.72	0.66	0.46	0.51	0.38	0.36
EV/EBITDA Ratio	8.87	8.17	6.40	9.32	5.94	4.24
EV/EBIT Ratio	12.53	11.55	9.55	14.68	8.52	5.19
EV/FCF Ratio	27.87	25.57	21.63	9.48	-	38.85
Debt / Equity Ratio	0.47	0.47	0.47	0.45	0.24	0.24
Debt / EBITDA Ratio	2.78	2.78	3.05	4.17	1.95	1.49
Debt / FCF Ratio	8.71	8.71	10.32	4.24	-	13.69
Net Debt / Equity Ratio	0.26	0.26	0.27	0.26	0.11	0.04
Net Debt / EBITDA Ratio	1.55	1.55	1.77	2.39	0.92	0.22
Net Debt / FCF Ratio	4.85	4.85	5.99	2.43	-102.25	2.06
Asset Turnover	1.08	1.08	1.09	1.08	1.11	1.19
Inventory Turnover	16.98	16.98	16.39	14.54	13.52	13.10
Quick Ratio	1.74	1.74	1.78	1.37	1.86	1.51
Current Ratio	1.97	1.97	2.00	1.58	2.18	1.74
Return on Equity (ROE)	8.61%	8.61%	6.75%	5.11%	6.04%	10.59%
Return on Assets (ROA)	3.85%	3.85%	3.31%	2.33%	3.14%	5.18%
Return on Invested Capital (ROIC)	6.36%	6.34%	5.33%	3.75%	5.27%	9.78%
Return on Capital Employed (ROCE)	8.60%	8.60%	7.40%	5.40%	7.00%	12.00%
Earnings Yield	6.70%	7.36%	8.79%	7.07%	9.28%	12.97%
FCF Yield	4.46%	4.89%	6.32%	15.59%	-0.18%	2.26%
Dividend Yield	2.32%	-	3.53%	3.61%	4.00%	3.22%
Payout Ratio	30.83%	30.83%	37.38%	45.67%	40.08%	19.05%
Buyback Yield / Dilution	1.93%	1.93%	3.52%	3.84%	2.55%	4.85%
Total Shareholder Return	4.29%	1.93%	7.05%	7.45%	6.54%	8.07%

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