Cross Plus Ratios and Metrics

Market cap in millions JPY. Fiscal year is February - January.

Millions JPY. Fiscal year is Feb - Jan.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 12, 2026	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022	Jan '21 Jan 31, 2021
Market Capitalization	10,555	7,184	9,421	5,683	4,994	9,035
Market Cap Growth	42.67%	-23.75%	65.77%	13.80%	-44.72%	62.34%
Enterprise Value	11,616	9,245	11,473	10,075	9,785	16,842
Last Close Price	1420.00	934.78	1196.07	708.52	612.66	1079.29
PE Ratio	6.71	5.57	4.56	12.49	-	4.51
PS Ratio	0.17	0.12	0.16	0.10	0.08	0.14
PB Ratio	0.54	0.42	0.61	0.46	0.39	0.61
P/TBV Ratio	0.55	0.43	0.63	0.47	0.40	0.62
P/FCF Ratio	-	-	3.23	7.06	2.83	-
P/OCF Ratio	-	-	3.20	6.44	2.52	-
EV/Sales Ratio	0.19	0.15	0.19	0.18	0.17	0.26
EV/EBITDA Ratio	6.92	7.07	5.59	23.43	-	7.07
EV/EBIT Ratio	8.37	8.97	6.38	54.76	-	7.83
EV/FCF Ratio	-	-	3.94	12.52	5.54	-
Debt / Equity Ratio	0.24	0.17	0.25	0.34	0.38	0.42
Debt / EBITDA Ratio	2.75	2.23	1.85	9.78	-	2.59
Debt / FCF Ratio	-	-	1.31	5.23	2.75	-
Net Debt / Equity Ratio	0.05	-0.08	-0.12	0.02	0.08	0.18
Net Debt / EBITDA Ratio	0.63	-1.08	-0.92	0.65	-0.81	1.11
Net Debt / FCF Ratio	-	2.35	-0.65	0.35	0.61	-0.76
Asset Turnover	1.85	2.21	2.21	2.17	2.01	2.19
Inventory Turnover	9.70	16.40	17.51	19.91	14.28	13.96
Quick Ratio	1.51	1.77	1.80	1.38	1.46	1.19
Current Ratio	2.01	2.28	2.15	1.70	1.74	1.55
Return on Equity (ROE)	8.73%	7.94%	14.75%	3.60%	-12.04%	14.68%
Return on Assets (ROA)	2.64%	2.30%	4.13%	0.44%	-3.31%	4.61%
Return on Invested Capital (ROIC)	6.72%	6.04%	11.57%	1.17%	-9.94%	13.67%
Return on Capital Employed (ROCE)	6.10%	5.20%	9.10%	1.10%	-9.50%	12.20%
Earnings Yield	14.97%	17.94%	21.91%	8.01%	-33.36%	22.15%
FCF Yield	-	-8.39%	30.92%	14.16%	35.36%	-38.49%
Dividend Yield	3.24%	3.21%	2.26%	1.69%	3.92%	2.22%
Payout Ratio	-	17.14%	6.40%	24.18%	-	4.75%
Buyback Yield / Dilution	-0.41%	-0.36%	-0.34%	-0.88%	0.45%	-0.20%
Total Shareholder Return	2.76%	2.85%	1.92%	0.82%	4.37%	2.02%

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