WDI Corporation 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	Feb '26 Feb 12, 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	20,520	19,108	21,633	13,687	11,092	10,276
Market Cap Growth	-2.22%	-11.67%	58.06%	23.39%	7.95%	15.11%
Enterprise Value	25,047	23,713	28,037	15,403	13,014	15,201
Last Close Price	3275.00	3055.00	3447.57	2159.59	1727.11	1588.94
PE Ratio	-	20.55	20.54	14.56	15.30	6.10
Forward PE	-	12.63	12.63	12.63	12.63	12.63
PS Ratio	0.63	0.60	0.70	0.52	0.58	0.65
PB Ratio	2.73	2.36	2.93	2.18	2.11	2.31
P/TBV Ratio	3.40	3.04	4.04	3.04	2.81	3.05
P/FCF Ratio	-	-	36.60	22.26	-	-
P/OCF Ratio	30.67	57.73	12.12	8.15	8.25	-
PEG Ratio	-	0.63	0.63	0.63	0.63	0.63
EV/Sales Ratio	0.77	0.74	0.91	0.59	0.68	0.96
EV/EBITDA Ratio	14.47	15.55	13.68	10.99	-	-
EV/EBIT Ratio	26.25	31.66	19.97	18.51	-	-
EV/FCF Ratio	-67.33	-	47.44	25.05	-	-
Debt / Equity Ratio	1.37	1.16	1.40	1.62	1.40	1.39
Debt / EBITDA Ratio	5.88	6.15	5.02	7.25	-	-
Debt / FCF Ratio	-	-	17.42	16.52	-	-
Net Debt / Equity Ratio	0.42	0.43	0.49	0.66	0.14	-0.37
Net Debt / EBITDA Ratio	1.80	2.29	1.75	2.94	-2.38	2.26
Net Debt / FCF Ratio	-8.51	-2.77	6.07	6.70	-0.24	1.08
Asset Turnover	1.40	1.40	1.40	1.37	1.23	1.16
Inventory Turnover	8.09	8.41	10.03	11.08	9.32	6.14
Quick Ratio	1.37	1.32	1.27	1.33	1.73	2.55
Current Ratio	1.66	1.63	1.50	1.56	1.97	2.90
Return on Equity (ROE)	-10.22%	10.80%	21.79%	26.07%	20.51%	48.92%
Return on Assets (ROA)	2.64%	2.05%	3.97%	2.73%	-3.34%	-6.54%
Return on Invested Capital (ROIC)	8.82%	3.54%	9.74%	7.63%	-13.00%	-17.56%
Return on Capital Employed (ROCE)	5.70%	4.30%	8.30%	5.20%	-6.60%	-12.90%
Earnings Yield	-1.84%	4.87%	4.87%	6.87%	6.54%	16.40%
FCF Yield	-1.81%	-6.59%	2.73%	4.49%	-26.51%	-15.04%
Dividend Yield	0.52%	0.56%	0.43%	0.56%	0.46%	0.50%
Payout Ratio	-	10.11%	7.12%	8.83%	7.03%	0.06%
Buyback Yield / Dilution	-0.18%	0.11%	0.48%	0.67%	0.00%	0.00%
Total Shareholder Return	0.34%	0.67%	0.92%	1.23%	0.46%	0.50%

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