The Torigoe Ratios and Metrics

Market cap in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 9, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	25,619	24,687	17,600	15,200	13,824	15,547
Market Cap Growth	46.92%	40.27%	15.79%	9.95%	-11.08%	-27.78%
Enterprise Value	16,421	15,493	8,535	7,365	5,549	7,287
Last Close Price	1100.00	1060.00	724.23	593.50	526.48	577.58
PE Ratio	22.63	21.81	18.53	15.74	14.85	18.71
PS Ratio	0.98	0.94	0.67	0.58	0.57	0.69
PB Ratio	0.70	0.67	0.49	0.44	0.41	0.49
P/TBV Ratio	0.70	0.68	0.50	0.45	0.42	0.49
P/FCF Ratio	30.35	29.25	13.15	17.51	-	12.76
P/OCF Ratio	8.27	7.97	9.17	9.04	-	8.75
EV/Sales Ratio	0.63	0.59	0.33	0.28	0.23	0.32
EV/EBITDA Ratio	8.05	7.59	4.88	4.21	2.94	4.34
EV/EBIT Ratio	12.52	11.81	8.03	6.94	4.50	7.55
EV/FCF Ratio	19.46	18.36	6.38	8.49	-	5.98
Debt / Equity Ratio	0.08	0.08	0.09	0.07	0.09	0.11
Debt / EBITDA Ratio	1.37	1.37	1.88	1.34	1.51	2.01
Debt / FCF Ratio	3.30	3.30	2.46	2.71	-	2.77
Net Debt / Equity Ratio	-0.25	-0.25	-0.26	-0.24	-0.23	-0.28
Net Debt / EBITDA Ratio	-4.52	-4.52	-5.35	-4.72	-4.17	-5.23
Net Debt / FCF Ratio	-10.94	-10.94	-6.99	-9.50	16.55	-7.20
Asset Turnover	0.57	0.57	0.60	0.63	0.60	0.57
Inventory Turnover	3.35	3.35	3.13	3.16	3.20	3.36
Quick Ratio	3.51	3.51	3.95	3.06	3.68	4.01
Current Ratio	4.84	4.84	5.59	4.52	5.40	5.41
Return on Equity (ROE)	3.12%	3.12%	2.71%	2.84%	2.84%	2.60%
Return on Assets (ROA)	1.79%	1.79%	1.52%	1.58%	1.89%	1.53%
Return on Invested Capital (ROIC)	3.23%	3.24%	2.40%	2.70%	3.36%	2.80%
Return on Capital Employed (ROCE)	3.10%	3.10%	2.60%	2.80%	3.30%	2.70%
Earnings Yield	4.42%	4.58%	5.40%	6.35%	6.73%	5.34%
FCF Yield	3.29%	3.42%	7.60%	5.71%	-3.45%	7.83%
Dividend Yield	4.02%	-	5.66%	2.86%	2.66%	2.42%
Payout Ratio	85.34%	85.34%	42.21%	36.65%	34.91%	39.11%
Buyback Yield / Dilution	-0.03%	-0.03%	-0.01%	-0.01%	0.00%	0.00%
Total Shareholder Return	3.99%	-0.03%	5.65%	2.85%	2.66%	2.42%

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