WILL,Co.,Ltd. (TYO:3241)

WILL,Co.,Ltd. Ratios and Metrics

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

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 12, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Market Capitalization	6,756	6,398	5,241	5,386	4,016	3,925
Market Cap Growth	30.34%	22.07%	-2.70%	34.11%	2.31%	4.85%
Enterprise Value	13,825	13,783	12,292	12,605	11,225	10,221
Last Close Price	585.00	554.00	438.67	435.62	314.39	294.51
PE Ratio	7.54	9.64	7.38	10.34	6.76	6.80
PS Ratio	0.46	0.43	0.40	0.47	0.42	0.45
PB Ratio	1.27	1.18	1.06	1.21	0.98	1.07
P/TBV Ratio	1.28	1.19	1.06	1.22	1.00	1.09
P/FCF Ratio	-	-	-	5.20	-	-
P/OCF Ratio	-	-	-	4.84	-	-
EV/Sales Ratio	0.93	0.93	0.93	1.09	1.19	1.18
EV/EBITDA Ratio	9.05	9.47	9.93	11.19	10.91	10.75
EV/EBIT Ratio	9.89	10.39	11.07	12.62	12.34	12.20
EV/FCF Ratio	-	-	-	12.18	-	-
Debt / Equity Ratio	1.64	1.64	1.74	1.88	1.96	1.94
Debt / EBITDA Ratio	6.11	6.11	6.98	7.41	7.78	7.45
Debt / FCF Ratio	-	-	-	8.06	-	-
Net Debt / Equity Ratio	1.31	1.31	1.27	1.24	1.56	1.43
Net Debt / EBITDA Ratio	4.86	4.86	5.11	4.91	6.19	5.49
Net Debt / FCF Ratio	-	-	-10.69	5.34	-6.64	-2.58
Asset Turnover	0.94	0.94	0.89	0.83	0.74	0.80
Inventory Turnover	1.79	1.79	1.94	1.83	1.61	1.94
Quick Ratio	0.43	0.43	0.48	0.85	0.48	0.48
Current Ratio	1.56	1.56	1.46	2.15	1.72	1.42
Return on Equity (ROE)	12.80%	12.80%	15.09%	12.21%	15.35%	16.75%
Return on Assets (ROA)	5.21%	5.21%	4.67%	4.49%	4.45%	4.83%
Return on Invested Capital (ROIC)	7.14%	7.56%	7.28%	6.99%	6.46%	7.30%
Return on Capital Employed (ROCE)	14.00%	14.00%	12.70%	9.70%	10.30%	11.50%
Earnings Yield	13.28%	10.38%	13.55%	9.67%	14.79%	14.70%
FCF Yield	-	-	-11.28%	19.22%	-23.85%	-51.61%
Dividend Yield	3.34%	-	4.33%	3.79%	4.93%	5.26%
Payout Ratio	-	-	32.11%	33.78%	29.46%	26.52%
Buyback Yield / Dilution	-0.82%	-0.48%	-0.55%	-0.45%	-0.02%	-0.26%
Total Shareholder Return	2.45%	-0.48%	3.78%	3.34%	4.91%	5.01%

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