NS Solutions 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	2017 - 2021
Period Ending	Aug '25 Aug 14, 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	2017 - 2021
Market Capitalization	649,010	701,523	451,973	323,896	336,721	309,921	Upgrade
Market Cap Growth	49.77%	55.21%	39.54%	-3.81%	8.65%	28.69%	Upgrade
Enterprise Value	516,811	555,031	372,459	264,536	254,420	243,871	Upgrade
Last Close Price	3547.00	3834.00	2423.30	1705.20	1735.41	1626.84	Upgrade
PE Ratio	24.24	25.94	18.65	14.72	16.86	18.25	Upgrade
Forward PE	21.54	23.98	18.49	14.62	15.65	18.22	Upgrade
PS Ratio	1.89	2.07	1.46	1.11	1.25	1.23	Upgrade
PB Ratio	2.42	2.60	1.85	1.56	1.66	1.67	Upgrade
P/TBV Ratio	2.59	2.76	1.97	1.67	1.77	1.77	Upgrade
P/FCF Ratio	-	20.82	19.62	14.97	12.48	22.30	Upgrade
P/OCF Ratio	1190.84	18.86	17.28	12.44	10.42	17.67	Upgrade
PEG Ratio	2.80	1.57	1.57	1.57	1.57	1.57	Upgrade
EV/Sales Ratio	1.50	1.64	1.20	0.91	0.94	0.97	Upgrade
EV/EBITDA Ratio	9.89	10.51	7.86	5.78	7.13	7.83	Upgrade
EV/EBIT Ratio	12.78	13.64	10.55	7.98	8.57	9.93	Upgrade
EV/FCF Ratio	-170.85	16.47	16.17	12.23	9.43	17.55	Upgrade
Debt / Equity Ratio	0.10	0.11	0.14	0.12	0.02	0.01	Upgrade
Debt / EBITDA Ratio	0.53	0.55	0.73	0.55	0.14	0.07	Upgrade
Debt / FCF Ratio	-	0.87	1.51	1.16	0.18	0.16	Upgrade
Asset Turnover	0.90	0.85	0.89	0.95	0.95	0.98	Upgrade
Inventory Turnover	7.43	8.96	10.23	10.97	8.74	7.24	Upgrade
Quick Ratio	2.99	2.21	2.11	2.30	2.47	2.32	Upgrade
Current Ratio	3.51	2.73	2.81	2.86	3.02	2.83	Upgrade
Return on Equity (ROE)	10.78%	10.91%	11.12%	11.05%	10.58%	10.31%	Upgrade
Return on Assets (ROA)	6.59%	6.39%	6.35%	6.72%	6.52%	5.99%	Upgrade
Return on Capital (ROIC)	8.71%	8.79%	8.61%	9.39%	9.36%	8.82%	Upgrade
Return on Capital Employed (ROCE)	13.50%	13.50%	12.00%	13.40%	12.70%	11.60%	Upgrade
Earnings Yield	4.13%	3.86%	5.36%	6.79%	5.93%	5.48%	Upgrade
FCF Yield	-0.47%	4.80%	5.10%	6.68%	8.01%	4.49%	Upgrade
Dividend Yield	2.26%	1.93%	1.75%	2.20%	1.90%	1.61%	Upgrade
Payout Ratio	50.56%	39.91%	30.19%	29.53%	26.33%	30.98%	Upgrade
Buyback Yield / Dilution	-0.01%	0.01%	0.00%	0.01%	0.00%	0.00%	Upgrade
Total Shareholder Return	2.25%	1.93%	1.76%	2.21%	1.90%	1.61%	Upgrade

Updated Feb 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.