One REIT 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	FY 2024	FY 2023	FY
Period Ending	Apr '26 Apr 2, 2026	Feb '25 Feb 28, 2025	Sep '24 Sep 30, 2024	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Sep '23 Sep 30, 2023
Market Capitalization	64,674	63,385	66,607	68,352	64,432	69,587
Market Cap Growth	3.43%	-4.84%	-2.55%	6.08%	-7.41%	12.35%
Enterprise Value	126,134	125,085	128,191	129,743	122,072	131,442
Last Close Price	80300.00	74475.56	75928.85	75899.28	67880.79	75294.98
PE Ratio	14.04	15.99	-	18.84	17.32	-
PS Ratio	6.26	6.56	-	7.42	7.07	-
PB Ratio	1.04	1.03	-	1.12	1.05	-
P/OCF Ratio	4.98	10.25	-	13.84	12.25	-
EV/Sales Ratio	12.21	12.95	-	14.09	13.39	-
EV/EBITDA Ratio	19.11	21.15	-	-	22.29	-
EV/EBIT Ratio	23.47	26.69	-	30.32	28.26	-
Debt / Equity Ratio	1.06	1.07	-	1.07	1.07	-
Debt / EBITDA Ratio	9.91	11.07	-	-	11.96	-
Net Debt / Equity Ratio	0.99	0.99	-	1.01	1.01	-
Net Debt / EBITDA Ratio	9.31	10.23	-	-	11.29	-
Asset Turnover	0.08	0.07	-	0.07	0.07	-
Quick Ratio	0.35	0.34	-	0.28	0.26	-
Current Ratio	1.00	0.86	-	0.81	0.77	-
Return on Equity (ROE)	7.48%	6.47%	-	5.93%	6.07%	-
Return on Assets (ROA)	2.48%	2.17%	-	1.99%	2.04%	-
Return on Invested Capital (ROIC)	4.22%	3.69%	-	3.38%	3.41%	-
Earnings Yield	7.12%	6.25%	-	5.31%	5.77%	-
Dividend Yield	4.43%	6.29%	-	-	6.86%	-
Payout Ratio	81.88%	91.58%	-	101.09%	104.28%	-
Buyback Yield / Dilution	-	-	-	-100.00%	-	-
Total Shareholder Return	4.41%	6.29%	-	-100.00%	6.86%	-

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