Recomm Ratios and Metrics

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Capitalization	6,459	10,732	5,848	6,985	6,904	7,099
Market Cap Growth	37.10%	83.52%	-16.28%	1.18%	-2.75%	-34.89%
Enterprise Value	9,290	13,433	6,652	6,944	6,957	6,873
Last Close Price	80.00	133.00	71.42	83.47	80.96	81.87
PE Ratio	48.95	54.76	70.46	22.25	19.67	-
PS Ratio	0.50	0.82	0.50	0.73	0.77	1.07
PB Ratio	1.13	1.99	1.11	1.41	1.49	1.70
P/TBV Ratio	2.37	4.34	2.37	2.13	2.40	3.11
P/FCF Ratio	58.71	41.28	7.43	-	35.04	19.03
P/OCF Ratio	19.87	22.74	6.95	-	25.95	18.16
EV/Sales Ratio	0.72	1.03	0.57	0.73	0.78	1.04
EV/EBITDA Ratio	14.49	19.14	27.04	13.56	12.36	15.84
EV/EBIT Ratio	26.24	31.46	95.03	18.97	17.14	25.93
EV/FCF Ratio	84.45	51.67	8.45	-	35.31	18.43
Debt / Equity Ratio	0.98	0.90	0.91	0.71	0.54	0.51
Debt / EBITDA Ratio	9.39	6.92	19.61	6.86	4.41	4.91
Debt / FCF Ratio	50.98	18.67	6.13	-	12.59	5.71
Net Debt / Equity Ratio	0.43	0.37	0.33	0.17	-0.08	-0.23
Net Debt / EBITDA Ratio	4.16	2.84	7.19	1.60	-0.63	-2.24
Net Debt / FCF Ratio	22.58	7.65	2.25	-5.61	-1.80	-2.61
Asset Turnover	0.97	1.03	1.00	0.95	1.02	0.73
Inventory Turnover	3.58	4.18	3.83	3.93	6.09	5.62
Quick Ratio	0.94	1.02	1.15	1.22	1.49	1.60
Current Ratio	1.49	1.52	1.67	1.85	2.00	1.97
Return on Equity (ROE)	3.92%	5.51%	2.77%	7.59%	6.35%	0.10%
Return on Assets (ROA)	1.47%	2.11%	0.37%	2.28%	2.90%	1.82%
Return on Invested Capital (ROIC)	2.58%	3.90%	0.51%	5.42%	6.64%	0.24%
Return on Capital Employed (ROCE)	4.10%	5.80%	0.90%	5.60%	6.90%	5.00%
Earnings Yield	2.04%	1.83%	1.42%	4.50%	5.08%	-4.45%
FCF Yield	1.70%	2.42%	13.46%	-2.09%	2.85%	5.25%
Dividend Yield	1.50%	0.75%	1.54%	1.92%	1.23%	-
Payout Ratio	68.94%	67.35%	151.81%	26.11%	-	-
Buyback Yield / Dilution	0.73%	0.40%	-	0.21%	0.23%	-8.61%
Total Shareholder Return	2.23%	1.15%	1.54%	2.12%	1.46%	-8.61%

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