NIPPON REIT Investment Ratios and Metrics

Market cap in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 1, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Capitalization	154,846	156,325	148,477	153,651	163,775	205,393
Market Cap Growth	3.50%	5.29%	-3.37%	-6.18%	-20.26%	31.56%
Enterprise Value	273,805	273,653	270,851	275,092	286,594	327,765
Last Close Price	84600.00	86283.10	75938.31	74386.55	75547.17	89919.54
PE Ratio	11.75	14.26	16.96	20.36	17.60	19.94
PS Ratio	6.83	7.45	7.94	8.82	8.82	10.51
PB Ratio	1.16	1.19	1.13	1.18	1.25	1.56
P/OCF Ratio	3.19	5.23	8.20	11.85	8.49	8.03
EV/Sales Ratio	12.08	13.05	14.49	15.80	15.43	16.78
EV/EBITDA Ratio	16.66	18.70	21.86	24.69	22.63	24.07
EV/EBIT Ratio	19.11	21.68	26.11	30.13	26.91	28.26
Debt / Equity Ratio	1.01	1.02	1.02	1.02	1.02	1.01
Debt / EBITDA Ratio	8.24	9.17	10.82	11.90	10.47	9.74
Net Debt / Equity Ratio	0.89	0.94	0.93	0.91	0.94	0.93
Net Debt / EBITDA Ratio	7.24	8.46	9.87	10.64	9.64	8.99
Asset Turnover	-	0.08	0.07	0.06	0.07	0.07
Quick Ratio	0.63	0.42	0.50	0.68	0.56	0.62
Current Ratio	0.89	0.67	0.77	0.99	0.91	1.01
Return on Equity (ROE)	-	8.35%	6.69%	5.78%	7.11%	7.86%
Return on Assets (ROA)	-	2.84%	2.34%	2.07%	2.42%	2.65%
Return on Invested Capital (ROIC)	5.33%	4.75%	3.92%	3.47%	4.02%	4.45%
Earnings Yield	8.22%	7.01%	5.90%	4.91%	5.68%	5.02%
Dividend Yield	5.44%	-	-	5.63%	6.78%	6.37%
Payout Ratio	67.47%	79.35%	88.39%	102.48%	108.42%	93.01%
Buyback Yield / Dilution	1.73%	0.88%	-	-	-	-
Total Shareholder Return	7.17%	0.88%	-	5.63%	6.78%	6.37%