One REIT Ratios and Metrics

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	Current	FY 2024	FY 2024	FY 2023	FY null	FY 2023	2022 - 2018
Period Ending	Feb '25 Feb 28, 2025	Aug '24 Aug 31, 2024	Feb '24 Feb 29, 2024	Aug '23 Aug 31, 2023	Mar '23 Mar 31, 2023	Aug '23 Aug 31, 2023	2022 - 2018
Market Capitalization	62,956	67,734	68,352	68,459	61,936	68,459	Upgrade
Market Cap Growth	-5.11%	-0.90%	-0.16%	10.53%	-9.53%	6.25%	Upgrade
Enterprise Value	124,656	129,318	129,743	130,314	119,576	130,314	Upgrade
Last Close Price	234500.00	244972.13	240800.29	235012.29	207015.38	235012.29	Upgrade
PE Ratio	17.34	18.46	18.84	18.66	-	18.66	Upgrade
PS Ratio	6.82	7.27	7.42	7.41	-	7.41	Upgrade
PB Ratio	1.03	1.11	1.12	1.12	-	1.12	Upgrade
P/FCF Ratio	12.74	12.74	13.84	13.91	-	13.91	Upgrade
P/OCF Ratio	12.74	12.74	13.84	13.91	-	13.91	Upgrade
EV/Sales Ratio	13.50	13.88	14.09	14.11	-	14.11	Upgrade
EV/EBITDA Ratio	22.62	23.14	23.61	23.72	-	23.72	Upgrade
EV/EBIT Ratio	28.92	29.67	30.32	30.43	-	30.43	Upgrade
EV/FCF Ratio	24.33	24.33	26.27	26.48	-	26.48	Upgrade
Debt / Equity Ratio	1.07	1.07	1.07	1.07	-	1.07	Upgrade
Debt / EBITDA Ratio	11.72	11.72	11.92	11.92	-	11.92	Upgrade
Debt / FCF Ratio	12.32	12.32	13.26	13.31	-	13.31	Upgrade
Asset Turnover	0.07	0.07	0.07	0.07	-	0.07	Upgrade
Quick Ratio	0.25	0.25	0.28	0.26	-	0.26	Upgrade
Current Ratio	0.75	0.75	0.81	0.72	-	0.72	Upgrade
Return on Equity (ROE)	6.00%	6.00%	5.93%	5.99%	-	5.99%	Upgrade
Return on Assets (ROA)	2.02%	2.02%	1.99%	2.01%	-	2.01%	Upgrade
Return on Capital (ROIC)	2.15%	2.15%	2.11%	2.15%	-	2.15%	Upgrade
Earnings Yield	5.77%	5.42%	5.31%	5.36%	-	5.36%	Upgrade
FCF Yield	7.85%	7.85%	7.22%	7.19%	-	7.19%	Upgrade
Dividend Yield	5.82%	-	-	-	-	-	Upgrade
Payout Ratio	99.87%	97.87%	101.09%	102.17%	-	102.17%	Upgrade
Total Shareholder Return	5.82%	-	-	-	-	-	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.