Global Link Management Ratios and Metrics

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2020
Period Ending	Mar '26 Mar 4, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020
Market Capitalization	35,977	33,934	21,680	17,560	9,172	6,026
Market Cap Growth	45.90%	56.53%	23.46%	91.46%	52.21%	20.14%
Enterprise Value	51,056	57,453	48,227	29,659	29,293	19,388
Last Close Price	2260.00	2127.00	1304.00	1007.70	504.29	314.91
PE Ratio	7.86	7.36	6.35	6.10	6.29	8.78
PS Ratio	0.52	0.49	0.34	0.43	0.26	0.23
PB Ratio	2.40	2.26	1.87	1.96	1.42	1.35
P/TBV Ratio	2.41	2.28	1.88	1.99	1.45	1.38
P/FCF Ratio	-	-	33.98	2.09	-	-
P/OCF Ratio	-	-	29.66	1.70	-	-
EV/Sales Ratio	0.74	0.83	0.75	0.72	0.82	0.72
EV/EBITDA Ratio	6.80	7.65	8.26	6.34	10.85	13.50
EV/EBIT Ratio	6.86	7.73	8.41	6.47	11.22	14.19
EV/FCF Ratio	-15.93	-	75.59	3.52	-	-
Debt / Equity Ratio	1.98	1.98	1.83	2.23	3.53	2.78
Debt / EBITDA Ratio	3.95	3.95	3.65	4.27	8.42	8.68
Debt / FCF Ratio	-	-	33.38	2.37	-	-
Net Debt / Equity Ratio	1.00	1.00	0.86	1.26	2.98	2.28
Net Debt / EBITDA Ratio	2.01	2.01	1.71	2.42	7.11	7.10
Net Debt / FCF Ratio	-4.70	-4.70	15.68	1.34	-2.31	-19.19
Asset Turnover	1.65	1.65	1.88	1.28	-	1.53
Inventory Turnover	2.19	2.19	2.90	1.54	-	1.62
Quick Ratio	1.06	1.06	0.81	0.62	0.24	0.24
Current Ratio	3.25	3.25	2.43	2.01	2.10	1.93
Return on Equity (ROE)	34.69%	34.69%	33.23%	37.44%	-	16.47%
Return on Assets (ROA)	11.06%	11.06%	10.47%	8.91%	-	4.85%
Return on Invested Capital (ROIC)	14.99%	19.71%	17.74%	13.52%	8.30%	6.57%
Return on Capital Employed (ROCE)	22.00%	22.00%	25.60%	25.50%	14.70%	14.10%
Earnings Yield	12.82%	13.59%	15.74%	16.39%	15.90%	11.39%
FCF Yield	-8.91%	-9.45%	2.94%	47.93%	-90.53%	-8.81%
Dividend Yield	4.61%	3.79%	4.98%	4.96%	5.21%	5.56%
Payout Ratio	22.56%	22.56%	23.41%	14.49%	19.00%	13.70%
Buyback Yield / Dilution	-0.27%	-0.27%	-0.19%	-0.35%	-1.33%	-0.26%
Total Shareholder Return	4.14%	3.52%	4.80%	4.61%	3.87%	5.30%

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