Mullion 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	Feb '26 Feb 12, 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	3,084	3,515	3,194	2,057	1,461	1,844
Market Cap Growth	10.36%	10.05%	55.25%	40.84%	-20.80%	5.65%
Enterprise Value	10,129	11,397	10,931	9,368	7,265	8,117
Last Close Price	394.00	449.00	402.98	256.31	178.24	225.04
PE Ratio	6.78	7.66	9.34	14.49	24.34	21.20
PS Ratio	0.94	1.08	1.11	0.73	0.68	1.00
PB Ratio	0.65	0.74	0.74	0.51	0.38	0.48
P/TBV Ratio	0.66	0.75	0.74	0.52	0.38	0.49
P/FCF Ratio	-	3.79	6.77	-	1.55	-
P/OCF Ratio	-	2.20	1.83	1.53	1.51	12.63
EV/Sales Ratio	3.11	3.50	3.80	3.34	3.37	4.41
EV/EBITDA Ratio	9.33	10.49	11.72	15.18	16.82	15.95
EV/EBIT Ratio	11.58	13.03	15.71	24.46	32.14	27.61
EV/FCF Ratio	-	12.29	23.16	-	7.73	-
Debt / Equity Ratio	1.91	1.75	2.02	2.38	1.71	1.94
Debt / EBITDA Ratio	8.21	7.68	9.36	15.46	15.32	14.68
Debt / FCF Ratio	-	9.00	18.50	-	7.04	-
Net Debt / Equity Ratio	1.48	1.36	1.68	2.02	1.49	1.76
Net Debt / EBITDA Ratio	6.39	5.98	7.77	13.08	13.36	13.33
Net Debt / FCF Ratio	-	7.00	15.36	-3.10	6.14	-9.62
Asset Turnover	0.17	0.17	0.15	0.17	0.14	0.12
Inventory Turnover	1.48	1.48	1.27	1.74	1.04	0.74
Quick Ratio	0.76	0.93	0.89	0.88	0.62	0.30
Current Ratio	1.07	1.33	1.96	1.41	1.58	0.80
Return on Equity (ROE)	10.34%	10.09%	8.21%	3.60%	1.55%	2.27%
Return on Assets (ROA)	2.93%	2.91%	2.32%	1.40%	0.90%	1.15%
Return on Invested Capital (ROIC)	5.38%	5.30%	3.86%	3.21%	1.49%	2.05%
Return on Capital Employed (ROCE)	5.30%	5.20%	4.10%	2.30%	1.60%	2.20%
Earnings Yield	15.21%	13.06%	10.71%	6.90%	4.11%	4.72%
FCF Yield	-	26.38%	14.78%	-126.49%	64.35%	-38.23%
Payout Ratio	-	8.71%	6.14%	10.56%	23.33%	52.87%
Buyback Yield / Dilution	16.52%	-0.07%	-403.93%	0.00%	-	0.00%

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