Morinaga Milk Industry 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	Mar '26 Mar 3, 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	399,803	260,177	271,308	215,789	236,418	288,024
Market Cap Growth	70.95%	-4.10%	25.73%	-8.73%	-17.92%	39.26%
Enterprise Value	482,242	346,732	284,014	284,996	300,554	376,641
Last Close Price	4930.00	3076.11	3004.84	2249.59	2421.60	2655.15
PE Ratio	32.19	47.66	4.43	12.79	7.00	15.37
Forward PE	16.31	13.82	9.10	4.54	10.24	13.30
PS Ratio	0.70	0.46	0.50	0.41	0.47	0.49
PB Ratio	1.44	0.96	0.96	0.95	1.14	1.43
P/TBV Ratio	1.53	1.02	1.09	1.07	1.20	1.50
P/FCF Ratio	-	-	11.58	-	11.05	27.79
P/OCF Ratio	-	-	4.80	11.13	5.87	7.47
EV/Sales Ratio	0.85	0.62	0.52	0.54	0.60	0.65
EV/EBITDA Ratio	8.00	6.39	5.52	6.28	5.89	7.65
EV/EBIT Ratio	13.83	11.69	10.20	11.91	10.09	13.05
EV/FCF Ratio	-	-	12.12	-	14.05	36.35
Debt / Equity Ratio	0.43	0.39	0.31	0.45	0.43	0.52
Debt / EBITDA Ratio	1.98	1.93	1.69	2.23	1.75	2.12
Debt / FCF Ratio	-	-	3.70	-	4.17	10.06
Net Debt / Equity Ratio	0.28	0.28	0.08	0.35	0.32	0.42
Net Debt / EBITDA Ratio	1.29	1.40	0.43	1.77	1.29	1.73
Net Debt / FCF Ratio	-	-1.70	0.95	-391.40	3.07	8.21
Asset Turnover	1.03	1.03	1.04	1.11	1.10	1.31
Inventory Turnover	5.27	5.13	5.37	5.63	5.56	5.81
Quick Ratio	0.77	0.57	0.72	0.55	0.61	0.56
Current Ratio	1.36	1.16	1.19	1.14	1.15	1.07
Return on Equity (ROE)	-	1.68%	24.09%	7.82%	16.55%	9.82%
Return on Assets (ROA)	-	3.41%	3.31%	3.17%	4.08%	4.06%
Return on Invested Capital (ROIC)	4.89%	2.77%	6.30%	5.91%	7.47%	7.46%
Return on Capital Employed (ROCE)	8.80%	8.50%	7.50%	7.30%	9.40%	9.40%
Earnings Yield	3.17%	2.10%	22.60%	7.82%	14.29%	6.51%
FCF Yield	-	-17.17%	8.64%	-0.10%	9.05%	3.60%
Dividend Yield	1.95%	2.93%	2.00%	2.00%	1.65%	1.32%
Payout Ratio	-	165.07%	6.64%	21.43%	10.25%	15.84%
Buyback Yield / Dilution	3.28%	3.94%	2.76%	7.99%	0.72%	-0.02%
Total Shareholder Return	5.23%	6.86%	4.76%	9.99%	2.37%	1.30%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.