Kewpie Ratios and Metrics

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

Millions JPY. Fiscal year is Dec - Nov.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Jan '26 Jan 22, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	2016 - 2020
Market Capitalization	602,704	596,116	478,166	358,628	340,143	301,337	Upgrade
Market Cap Growth	28.28%	24.67%	33.33%	5.43%	12.88%	-3.10%	Upgrade
Enterprise Value	566,436	552,187	438,774	354,742	327,988	298,724	Upgrade
Last Close Price	4349.00	4405.00	3382.69	2494.99	2317.96	2143.40	Upgrade
PE Ratio	19.71	19.54	22.32	27.22	21.22	16.73	Upgrade
Forward PE	22.56	22.68	20.62	22.55	19.90	22.76	Upgrade
PS Ratio	1.17	1.16	0.99	0.79	0.79	0.74	Upgrade
PB Ratio	1.73	1.72	1.44	1.15	1.16	1.12	Upgrade
P/TBV Ratio	1.97	1.95	1.69	1.35	1.35	1.30	Upgrade
P/FCF Ratio	37.19	36.78	10.63	41.89	23.11	9.79	Upgrade
P/OCF Ratio	18.95	18.75	7.58	15.12	12.51	7.82	Upgrade
PEG Ratio	1.69	2.85	2.85	2.85	2.85	2.85	Upgrade
EV/Sales Ratio	1.10	1.08	0.91	0.78	0.76	0.73	Upgrade
EV/EBITDA Ratio	10.47	10.52	8.46	9.69	7.87	6.87	Upgrade
EV/EBIT Ratio	15.81	16.15	12.86	18.20	12.90	10.68	Upgrade
EV/FCF Ratio	34.95	34.07	9.75	41.44	22.29	9.70	Upgrade
Debt / Equity Ratio	0.06	0.06	0.07	0.10	0.11	0.16	Upgrade
Debt / EBITDA Ratio	0.40	0.40	0.42	0.87	0.78	0.96	Upgrade
Debt / FCF Ratio	1.28	1.28	0.48	3.71	2.21	1.36	Upgrade
Asset Turnover	1.09	1.09	1.09	1.10	1.10	0.98	Upgrade
Inventory Turnover	8.83	8.83	8.02	8.21	9.12	9.87	Upgrade
Quick Ratio	1.48	1.48	1.75	1.63	1.95	1.76	Upgrade
Current Ratio	1.94	1.94	2.23	2.24	2.57	2.21	Upgrade
Return on Equity (ROE)	9.98%	9.98%	7.59%	5.12%	6.51%	7.31%	Upgrade
Return on Assets (ROA)	4.53%	4.53%	4.80%	2.94%	4.05%	4.20%	Upgrade
Return on Invested Capital (ROIC)	8.81%	8.82%	9.18%	5.14%	6.99%	7.26%	Upgrade
Return on Capital Employed (ROCE)	9.10%	9.10%	9.20%	5.70%	7.50%	9.00%	Upgrade
Earnings Yield	5.06%	5.12%	4.48%	3.67%	4.71%	5.98%	Upgrade
FCF Yield	2.69%	2.72%	9.41%	2.39%	4.33%	10.22%	Upgrade
Dividend Yield	1.49%	1.23%	1.60%	2.00%	2.03%	2.19%	Upgrade
Payout Ratio	28.71%	28.71%	32.45%	52.75%	40.75%	31.45%	Upgrade
Buyback Yield / Dilution	0.53%	0.53%	0.00%	0.00%	1.10%	1.74%	Upgrade
Total Shareholder Return	2.01%	1.75%	1.60%	2.00%	3.13%	3.93%	Upgrade

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