J. Front Retailing Ratios and Metrics

Market cap in millions JPY. Fiscal year is March - February.

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Nov '25 Nov 20, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021	2016 - 2020
Market Capitalization	543,746	499,234	389,601	331,274	251,915	266,301	Upgrade
Market Cap Growth	32.20%	28.14%	17.61%	31.50%	-5.40%	-11.31%	Upgrade
Enterprise Value	868,069	777,715	709,873	730,155	685,817	728,055	Upgrade
Last Close Price	2188.00	1925.24	1424.18	1183.33	876.83	899.55	Upgrade
PE Ratio	18.16	12.05	13.02	23.27	58.30	-	Upgrade
Forward PE	17.84	14.43	13.43	15.56	19.29	33.62	Upgrade
PS Ratio	1.20	1.13	0.96	0.92	0.76	0.84	Upgrade
PB Ratio	1.30	1.18	0.99	0.89	0.70	0.73	Upgrade
P/TBV Ratio	1.40	1.26	1.04	0.95	0.74	0.77	Upgrade
P/FCF Ratio	10.30	6.99	4.66	5.83	5.72	6.38	Upgrade
P/OCF Ratio	7.73	5.82	4.30	5.06	5.05	4.72	Upgrade
PEG Ratio	-	5.35	5.35	5.35	5.35	5.35	Upgrade
EV/Sales Ratio	1.92	1.76	1.74	2.03	2.07	2.28	Upgrade
EV/EBITDA Ratio	9.43	7.74	7.76	9.69	11.53	17.07	Upgrade
EV/EBIT Ratio	18.66	14.17	15.78	27.80	69.73	-	Upgrade
EV/FCF Ratio	16.44	10.89	8.49	12.85	15.57	17.44	Upgrade
Debt / Equity Ratio	0.85	0.86	0.92	1.12	1.39	1.55	Upgrade
Debt / EBITDA Ratio	3.87	3.62	3.98	5.49	8.44	13.20	Upgrade
Debt / FCF Ratio	6.68	5.09	4.36	7.28	11.40	13.48	Upgrade
Asset Turnover	0.40	0.39	0.36	0.31	0.27	0.26	Upgrade
Inventory Turnover	19.27	16.46	13.17	12.94	11.08	9.27	Upgrade
Quick Ratio	0.61	0.62	0.65	0.53	0.59	0.62	Upgrade
Current Ratio	0.69	0.71	0.74	0.64	0.68	0.70	Upgrade
Return on Equity (ROE)	7.40%	10.16%	7.90%	3.89%	1.09%	-6.92%	Upgrade
Return on Assets (ROA)	2.53%	3.01%	2.52%	1.42%	0.50%	-0.39%	Upgrade
Return on Capital (ROIC)	3.76%	4.44%	3.64%	1.99%	0.69%	-0.53%	Upgrade
Return on Capital Employed (ROCE)	5.60%	6.70%	5.70%	3.30%	1.20%	-0.90%	Upgrade
Earnings Yield	5.64%	8.30%	7.68%	4.30%	1.71%	-9.84%	Upgrade
FCF Yield	9.71%	14.30%	21.47%	17.16%	17.48%	15.68%	Upgrade
Dividend Yield	2.47%	2.70%	2.53%	2.62%	3.31%	3.00%	Upgrade
Payout Ratio	43.27%	26.19%	27.95%	55.01%	193.20%	-	Upgrade
Buyback Yield / Dilution	2.49%	1.37%	-0.02%	-0.11%	-0.03%	-0.01%	Upgrade
Total Shareholder Return	4.96%	4.08%	2.51%	2.51%	3.27%	2.99%	Upgrade

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.