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
Period Ending	Mar '26 Mar 4, 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
Market Capitalization	610,576	596,116	478,166	358,628	340,143	301,337
Market Cap Growth	47.90%	24.67%	33.33%	5.43%	12.88%	-3.10%
Enterprise Value	574,308	552,187	438,774	354,742	327,988	298,724
Last Close Price	4430.00	4405.00	3382.69	2494.99	2317.96	2143.40
PE Ratio	20.08	19.54	22.32	27.22	21.22	16.73
Forward PE	23.51	22.68	20.62	22.55	19.90	22.76
PS Ratio	1.19	1.16	0.99	0.79	0.79	0.74
PB Ratio	1.76	1.72	1.44	1.15	1.16	1.12
P/TBV Ratio	1.99	1.95	1.69	1.35	1.35	1.30
P/FCF Ratio	37.67	36.78	10.63	41.89	23.11	9.79
P/OCF Ratio	19.20	18.75	7.58	15.12	12.51	7.82
PEG Ratio	32.51	1.72	1.10	4.82	4.63	3.21
EV/Sales Ratio	1.12	1.08	0.91	0.78	0.76	0.73
EV/EBITDA Ratio	10.55	10.52	8.46	9.69	7.87	6.87
EV/EBIT Ratio	15.90	16.15	12.86	18.20	12.90	10.68
EV/FCF Ratio	35.43	34.07	9.75	41.44	22.29	9.70
Debt / Equity Ratio	0.06	0.06	0.07	0.10	0.11	0.16
Debt / EBITDA Ratio	0.40	0.40	0.42	0.87	0.78	0.96
Debt / FCF Ratio	1.28	1.28	0.48	3.71	2.21	1.36
Net Debt / Equity Ratio	-0.17	-0.17	-0.20	-0.12	-0.12	-0.10
Net Debt / EBITDA Ratio	-1.14	-1.14	-1.28	-1.01	-0.85	-0.61
Net Debt / FCF Ratio	-3.69	-3.69	-1.48	-4.30	-2.40	-0.86
Asset Turnover	1.09	1.09	1.09	1.10	1.10	0.98
Inventory Turnover	8.83	8.83	8.02	8.21	9.12	9.87
Quick Ratio	1.48	1.48	1.75	1.63	1.95	1.76
Current Ratio	1.94	1.94	2.23	2.24	2.57	2.21
Return on Equity (ROE)	9.98%	9.98%	7.59%	5.12%	6.51%	7.31%
Return on Assets (ROA)	4.53%	4.53%	4.80%	2.94%	4.05%	4.20%
Return on Invested Capital (ROIC)	8.81%	8.82%	9.18%	5.14%	6.99%	7.26%
Return on Capital Employed (ROCE)	9.10%	9.10%	9.20%	5.70%	7.50%	9.00%
Earnings Yield	5.00%	5.12%	4.48%	3.67%	4.71%	5.98%
FCF Yield	2.65%	2.72%	9.41%	2.39%	4.33%	10.22%
Dividend Yield	1.47%	1.23%	1.60%	2.00%	2.03%	2.19%
Payout Ratio	28.71%	28.71%	32.45%	52.75%	40.75%	31.45%
Buyback Yield / Dilution	0.53%	0.53%	0.00%	0.00%	1.10%	1.74%
Total Shareholder Return	2.00%	1.75%	1.60%	2.00%	3.13%	3.93%

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