Dualtap 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 11, 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	4,016	3,488	3,573	1,644	1,919	2,101
Market Cap Growth	8.18%	-2.37%	117.28%	-14.30%	-8.66%	53.87%
Enterprise Value	5,972	5,321	7,706	2,943	4,975	8,401
Last Close Price	952.00	985.00	1022.04	468.44	532.81	570.78
PE Ratio	115.90	29.81	-	8.57	33.66	190.97
PS Ratio	0.57	0.42	0.69	0.19	0.18	0.34
PB Ratio	1.70	1.49	2.00	0.75	0.94	1.03
P/TBV Ratio	1.74	1.52	2.09	0.78	0.98	1.08
P/FCF Ratio	-	3.40	-	1.38	0.69	-
P/OCF Ratio	-	3.40	-	1.38	0.69	-
EV/Sales Ratio	0.85	0.64	1.49	0.34	0.46	1.37
EV/EBITDA Ratio	53.80	24.41	-	8.00	57.18	39.07
EV/EBIT Ratio	84.11	33.47	-	9.56	99.50	48.56
EV/FCF Ratio	-	5.19	-	2.47	1.79	-
Debt / Equity Ratio	1.10	1.10	2.08	1.18	1.26	2.43
Debt / EBITDA Ratio	23.41	11.88	-	7.07	29.60	23.00
Debt / FCF Ratio	-	2.52	-	2.19	0.92	-
Net Debt / Equity Ratio	0.83	0.54	1.50	0.28	0.84	2.17
Net Debt / EBITDA Ratio	17.58	5.77	-22.19	1.66	19.77	20.57
Net Debt / FCF Ratio	-	1.23	-1.28	0.51	0.62	-1.04
Asset Turnover	1.39	1.46	0.92	1.67	1.73	1.06
Inventory Turnover	2.69	2.68	1.52	2.39	2.04	1.33
Quick Ratio	0.50	0.88	0.50	4.68	0.47	0.21
Current Ratio	2.71	2.55	2.01	10.98	2.33	2.18
Return on Equity (ROE)	1.51%	5.66%	-19.16%	9.04%	2.79%	0.54%
Return on Assets (ROA)	0.88%	1.73%	-2.84%	3.73%	0.50%	1.87%
Return on Invested Capital (ROIC)	0.75%	2.92%	-7.03%	6.64%	0.59%	0.77%
Return on Capital Employed (ROCE)	1.80%	4.10%	-6.80%	6.40%	1.60%	4.10%
Earnings Yield	0.77%	3.35%	-10.80%	11.68%	2.97%	0.52%
FCF Yield	-	29.41%	-58.52%	72.37%	145.20%	-202.60%
Dividend Yield	1.31%	1.27%	1.22%	2.67%	2.25%	2.02%
Payout Ratio	-	35.90%	-	20.83%	68.42%	336.36%
Buyback Yield / Dilution	-11.03%	-5.96%	-0.04%	0.06%	-0.06%	-0.10%
Total Shareholder Return	-9.72%	-4.69%	1.18%	2.73%	2.19%	1.91%

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