Nisshinbo Holdings Ratios and Metrics

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	313,803	204,777	141,608	179,976	152,953	145,680
Market Cap Growth	165.91%	44.61%	-21.32%	17.67%	4.99%	16.40%
Enterprise Value	477,038	358,243	341,798	272,266	188,290	202,418
Last Close Price	2009.00	1311.00	871.53	1067.95	879.58	764.41
PE Ratio	22.56	14.71	13.78	-	7.75	5.87
Forward PE	18.22	11.37	6.08	30.24	8.91	9.43
PS Ratio	0.62	0.41	0.29	0.33	0.30	0.28
PB Ratio	0.99	0.65	0.48	0.65	0.55	0.53
P/TBV Ratio	1.14	0.74	0.55	0.77	0.61	0.60
P/FCF Ratio	9.66	6.30	40.20	-	-	7.39
P/OCF Ratio	6.36	4.15	4.99	7.66	7.81	3.66
EV/Sales Ratio	0.95	0.71	0.69	0.50	0.37	0.40
EV/EBITDA Ratio	8.44	6.83	7.96	7.04	4.42	4.37
EV/EBIT Ratio	15.65	13.57	20.61	21.86	12.20	9.29
EV/FCF Ratio	14.68	11.02	97.02	-	-	10.27
Debt / Equity Ratio	0.57	0.57	0.73	0.78	0.53	0.48
Debt / EBITDA Ratio	3.42	3.42	5.06	5.59	3.43	2.84
Debt / FCF Ratio	5.53	5.53	61.65	-	-	6.66
Net Debt / Equity Ratio	0.42	0.42	0.56	0.59	0.36	0.32
Net Debt / EBITDA Ratio	2.55	2.55	3.89	4.23	2.37	1.87
Net Debt / FCF Ratio	4.12	4.12	47.34	-91.92	-35.97	4.38
Asset Turnover	0.75	0.75	0.73	0.84	0.85	0.86
Inventory Turnover	2.37	2.37	2.32	2.64	2.94	3.30
Quick Ratio	1.09	1.09	0.98	0.74	0.63	0.83
Current Ratio	2.04	2.04	1.87	1.48	1.25	1.52
Return on Equity (ROE)	4.85%	4.85%	3.82%	-7.08%	7.23%	10.18%
Return on Assets (ROA)	2.45%	2.45%	1.53%	1.21%	1.58%	2.30%
Return on Invested Capital (ROIC)	3.59%	3.44%	1.68%	3.04%	3.23%	6.22%
Return on Capital Employed (ROCE)	5.40%	5.40%	3.40%	2.90%	4.30%	5.40%
Earnings Yield	4.44%	6.80%	7.26%	-11.14%	12.91%	17.04%
FCF Yield	10.36%	15.87%	2.49%	-0.99%	-1.84%	13.53%
Dividend Yield	1.79%	2.75%	4.13%	3.37%	3.86%	3.92%
Payout Ratio	40.52%	40.52%	55.05%	-	26.80%	20.12%
Buyback Yield / Dilution	0.55%	0.55%	-0.04%	3.67%	2.04%	-0.04%
Total Shareholder Return	2.34%	3.29%	4.09%	7.04%	5.90%	3.89%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.