Open House Group Ratios and Metrics

Market cap in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 11, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Capitalization	1,235,701	861,298	629,496	611,744	574,891	834,775
Market Cap Growth	106.02%	36.82%	2.90%	6.41%	-31.13%	81.45%
Enterprise Value	1,615,581	1,202,515	990,432	924,642	809,223	1,003,821
Last Close Price	11045.00	7655.00	5262.38	4787.32	4471.57	5897.77
PE Ratio	12.00	8.56	6.78	6.65	7.38	12.00
Forward PE	10.21	8.15	7.00	6.14	7.92	11.47
PS Ratio	0.92	0.64	0.49	0.53	0.60	1.03
PB Ratio	2.22	1.60	1.18	1.27	1.45	2.40
P/TBV Ratio	2.23	1.61	1.36	1.48	1.72	2.87
P/FCF Ratio	-	32.60	6.30	55.55	-	17.27
P/OCF Ratio	-	29.17	6.01	35.17	-	16.66
PEG Ratio	0.95	0.84	1.71	0.82	0.99	2.01
EV/Sales Ratio	1.20	0.90	0.76	0.81	0.85	1.24
EV/EBITDA Ratio	10.50	8.13	8.16	6.43	6.70	9.83
EV/EBIT Ratio	10.64	8.24	8.32	6.50	6.78	9.93
EV/FCF Ratio	-	45.51	9.91	83.97	-	20.77
Debt / Equity Ratio	1.35	1.34	1.14	1.20	1.29	1.26
Debt / EBITDA Ratio	4.89	4.87	5.04	4.00	4.22	4.28
Debt / FCF Ratio	-	27.25	6.12	52.23	-	9.04
Net Debt / Equity Ratio	0.68	0.55	0.38	0.36	0.40	0.29
Net Debt / EBITDA Ratio	2.47	2.02	1.66	1.21	1.32	0.97
Net Debt / FCF Ratio	-	11.28	2.02	15.73	-8.19	2.06
Asset Turnover	0.98	0.99	1.05	1.03	1.00	1.12
Inventory Turnover	1.45	1.50	1.64	1.55	1.56	1.97
Quick Ratio	1.17	1.25	1.41	1.22	1.27	1.47
Current Ratio	3.29	3.18	3.44	3.03	3.17	3.24
Return on Equity (ROE)	19.30%	19.41%	19.67%	22.46%	22.60%	25.05%
Return on Assets (ROA)	6.90%	6.77%	6.00%	7.98%	7.81%	8.72%
Return on Invested Capital (ROIC)	12.34%	13.35%	12.81%	16.92%	16.53%	19.70%
Return on Capital Employed (ROCE)	14.70%	14.60%	12.80%	17.20%	16.50%	16.20%
Earnings Yield	8.51%	11.69%	14.76%	15.05%	13.55%	8.33%
FCF Yield	-	3.07%	15.87%	1.80%	-3.39%	5.79%
Dividend Yield	1.97%	2.33%	3.15%	3.22%	-	1.90%
Payout Ratio	-	19.22%	22.55%	18.20%	20.09%	16.28%
Buyback Yield / Dilution	3.13%	3.10%	1.49%	3.13%	1.41%	-11.00%
Total Shareholder Return	5.10%	5.43%	4.64%	6.35%	1.41%	-9.10%

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