AMBITION DX HOLDINGS 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	Feb '26 Feb 12, 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	17,477	14,283	6,920	6,042	3,593	5,124
Market Cap Growth	17.77%	106.40%	14.53%	68.18%	-29.88%	21.65%
Enterprise Value	39,340	31,951	16,284	11,333	9,978	12,831
Last Close Price	2455.00	2038.00	959.33	815.48	473.03	650.87
PE Ratio	11.77	6.08	4.22	6.29	4.35	8.61
Forward PE	-	6.82	6.82	6.82	6.82	6.82
PS Ratio	0.36	0.27	0.17	0.17	0.11	0.17
PB Ratio	2.24	1.71	1.13	1.31	0.96	1.33
P/TBV Ratio	2.58	1.94	1.34	1.74	1.25	1.79
P/FCF Ratio	-	-	-	-	1.34	-
P/OCF Ratio	-	892.71	-	2.65	0.88	-
EV/Sales Ratio	0.81	0.61	0.39	0.31	0.32	0.42
EV/EBITDA Ratio	-	7.28	5.20	5.96	5.67	10.42
EV/EBIT Ratio	14.39	8.10	5.97	7.07	6.66	13.12
EV/FCF Ratio	-	-	-	-	3.73	-
Debt / Equity Ratio	3.69	3.01	2.62	2.61	2.53	2.85
Debt / EBITDA Ratio	-	5.74	5.14	6.30	5.39	8.91
Debt / FCF Ratio	-	-	-	-	3.55	-
Net Debt / Equity Ratio	2.79	1.99	1.76	1.38	1.14	1.87
Net Debt / EBITDA Ratio	-	3.79	3.46	3.34	2.42	5.85
Net Debt / FCF Ratio	-	-3.07	-2.61	-3.82	1.60	-2.89
Asset Turnover	1.34	1.58	1.78	1.93	1.82	1.86
Inventory Turnover	2.06	2.44	3.04	3.79	3.13	3.45
Quick Ratio	0.43	0.56	0.70	0.72	0.85	0.84
Current Ratio	1.79	1.82	2.48	1.75	2.03	2.77
Return on Equity (ROE)	-	32.44%	30.54%	23.09%	21.76%	15.37%
Return on Assets (ROA)	-	7.45%	7.19%	5.34%	5.40%	3.72%
Return on Invested Capital (ROIC)	7.15%	12.93%	13.15%	11.01%	9.83%	6.12%
Return on Capital Employed (ROCE)	11.20%	17.40%	14.70%	13.40%	14.50%	7.60%
Earnings Yield	9.24%	16.45%	23.67%	15.90%	22.99%	11.61%
FCF Yield	-	-37.88%	-59.80%	-27.49%	74.43%	-48.62%
Dividend Yield	4.39%	2.70%	3.86%	2.70%	4.02%	2.09%
Payout Ratio	-	10.85%	9.16%	13.42%	11.14%	8.57%
Buyback Yield / Dilution	-11.33%	-6.44%	-4.25%	-0.26%	2.68%	1.85%
Total Shareholder Return	-6.72%	-3.75%	-0.39%	2.44%	6.70%	3.94%

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