Mirairo 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
Period Ending	Feb '26 Feb 13, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Market Capitalization	4,651	5,531	-	-
Enterprise Value	3,907	4,805	-	-
Last Close Price	444.00	528.00	-	-
PE Ratio	56.56	68.28	-	-
PS Ratio	5.59	6.65	-	-
PB Ratio	5.28	6.28	-	-
P/TBV Ratio	5.86	6.98	-	-
P/FCF Ratio	26.58	31.61	-	-
P/OCF Ratio	25.98	30.90	-	-
EV/Sales Ratio	4.70	5.78	-	-
EV/EBITDA Ratio	22.58	27.77	-	-
EV/EBIT Ratio	27.51	33.84	-	-
EV/FCF Ratio	22.33	27.46	-	-
Debt / Equity Ratio	0.18	0.18	0.77	1.89
Debt / EBITDA Ratio	0.92	0.92	-	-
Debt / FCF Ratio	0.91	0.91	-	-
Net Debt / Equity Ratio	-0.84	-0.84	-0.48	-0.39
Net Debt / EBITDA Ratio	-4.30	-4.30	-	-
Net Debt / FCF Ratio	-4.25	-4.25	-	-
Asset Turnover	0.89	0.89	1.14	-
Inventory Turnover	45.83	45.83	31.13	-
Quick Ratio	4.26	4.26	2.23	1.98
Current Ratio	4.33	4.33	2.32	2.06
Return on Equity (ROE)	13.31%	13.31%	72.21%	-
Return on Assets (ROA)	9.49%	9.49%	11.80%	-
Return on Invested Capital (ROIC)	60.63%	60.63%	86.99%	1.90%
Return on Capital Employed (ROCE)	15.20%	15.20%	25.00%	0.60%
Earnings Yield	1.74%	1.47%	-	-
FCF Yield	3.76%	3.16%	-	-
Buyback Yield / Dilution	-	-97.48%	-4.98%	-

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