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	2018 - 2022
Period Ending	May '25 May 21, 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	2018 - 2022
Market Capitalization	65,050	67,734	68,352	68,459	61,936	68,459	Upgrade
Market Cap Growth	-5.12%	-0.90%	-0.16%	10.53%	-9.53%	6.25%	Upgrade
Enterprise Value	125,556	129,318	129,743	130,314	119,576	130,314	Upgrade
Last Close Price	242300.00	244782.04	240613.44	234829.93	206854.74	234829.93	Upgrade
PE Ratio	17.91	18.46	18.84	18.67	-	18.67	Upgrade
PS Ratio	7.05	7.27	7.42	7.41	-	7.41	Upgrade
PB Ratio	1.06	1.11	1.12	1.12	-	1.12	Upgrade
P/OCF Ratio	13.70	12.74	13.84	13.91	-	13.91	Upgrade
EV/Sales Ratio	13.60	13.88	14.09	14.11	-	14.11	Upgrade
EV/EBITDA Ratio	22.78	23.14	23.61	23.72	-	23.72	Upgrade
EV/EBIT Ratio	29.13	29.67	30.32	30.43	-	30.43	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
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%	2.02%	-	2.02%	Upgrade
Return on Capital (ROIC)	2.15%	2.15%	2.11%	2.15%	-	2.15%	Upgrade
Earnings Yield	5.58%	5.42%	5.31%	5.36%	-	5.36%	Upgrade
Dividend Yield	5.72%	-	-	-	-	-	Upgrade
Payout Ratio	99.87%	97.88%	101.09%	102.17%	-	102.17%	Upgrade
Total Shareholder Return	5.70%	-	-	-	-	-	Upgrade

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