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	2016 - 2020
Period Ending	Jan '26 Jan 21, 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	2016 - 2020
Market Capitalization	837,689	701,523	451,973	323,896	336,721	309,921	Upgrade
Market Cap Growth	11.72%	55.21%	39.54%	-3.81%	8.65%	28.69%	Upgrade
Enterprise Value	760,894	555,031	372,459	264,536	254,420	243,871	Upgrade
Last Close Price	4578.00	3790.65	2395.90	1685.93	1715.79	1608.44	Upgrade
PE Ratio	31.17	25.94	18.65	14.72	16.86	18.25	Upgrade
Forward PE	27.44	23.98	18.49	14.62	15.65	18.22	Upgrade
PS Ratio	2.33	2.07	1.46	1.11	1.25	1.23	Upgrade
PB Ratio	3.05	2.60	1.85	1.56	1.66	1.67	Upgrade
P/TBV Ratio	4.16	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	897.84	18.86	17.28	12.44	10.42	17.67	Upgrade
PEG Ratio	3.54	1.57	1.57	1.57	1.57	1.57	Upgrade
EV/Sales Ratio	2.11	1.64	1.20	0.91	0.94	0.97	Upgrade
EV/EBITDA Ratio	14.28	10.51	7.86	5.78	7.13	7.83	Upgrade
EV/EBIT Ratio	18.64	13.64	10.55	7.98	8.57	9.93	Upgrade
EV/FCF Ratio	-339.99	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	0.51	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	0.89	0.85	0.89	0.95	0.95	0.98	Upgrade
Inventory Turnover	8.71	8.96	10.23	10.97	8.74	7.24	Upgrade
Quick Ratio	1.88	2.21	2.11	2.30	2.47	2.32	Upgrade
Current Ratio	2.73	2.73	2.81	2.86	3.02	2.83	Upgrade
Return on Equity (ROE)	10.47%	10.91%	11.12%	11.05%	10.58%	10.31%	Upgrade
Return on Assets (ROA)	6.33%	6.39%	6.35%	6.72%	6.52%	5.99%	Upgrade
Return on Invested Capital (ROIC)	18.20%	20.76%	16.32%	19.39%	18.58%	16.28%	Upgrade
Return on Capital Employed (ROCE)	13.10%	13.50%	12.00%	13.40%	12.70%	11.60%	Upgrade
Earnings Yield	3.21%	3.86%	5.36%	6.79%	5.93%	5.48%	Upgrade
FCF Yield	-0.27%	4.80%	5.10%	6.68%	8.01%	4.49%	Upgrade
Dividend Yield	1.75%	1.95%	1.77%	2.22%	1.92%	1.63%	Upgrade
Payout Ratio	50.39%	39.91%	30.19%	29.53%	26.33%	30.98%	Upgrade
Buyback Yield / Dilution	0.00%	0.01%	0.00%	0.01%	0.00%	0.00%	Upgrade
Total Shareholder Return	1.75%	1.96%	1.78%	2.23%	1.92%	1.63%	Upgrade

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