Wacoal Holdings Ratios and Metrics

Market cap in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2017 - 2021
Period Ending	Sep '25 Sep 9, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	2017 - 2021
Market Capitalization	296,009	264,913	204,508	144,244	114,008	153,210	Upgrade
Market Cap Growth	3.40%	29.54%	41.78%	26.52%	-25.59%	4.30%	Upgrade
Enterprise Value	287,015	263,315	197,255	137,253	100,825	147,295	Upgrade
Last Close Price	5866.00	5093.00	3638.66	2368.78	1694.28	2204.13	Upgrade
PE Ratio	17.71	37.94	-	-	24.75	21.81	Upgrade
Forward PE	21.97	17.82	17.82	17.82	17.82	17.82	Upgrade
PS Ratio	1.72	1.52	1.09	0.77	0.66	1.01	Upgrade
PB Ratio	1.44	1.36	0.95	0.68	0.50	0.70	Upgrade
P/TBV Ratio	1.70	1.61	1.09	0.80	0.62	0.86	Upgrade
P/FCF Ratio	59.49	108.48	21.58	32.38	17.74	102.41	Upgrade
P/OCF Ratio	35.91	53.65	18.11	19.67	8.76	35.97	Upgrade
PEG Ratio	-	2.72	2.72	2.72	2.72	2.72	Upgrade
EV/Sales Ratio	1.66	1.51	1.05	0.73	0.58	0.97	Upgrade
EV/EBITDA Ratio	8.99	28.03	12.39	8.45	9.00	29.38	Upgrade
EV/EBIT Ratio	14.17	-	48.55	35.29	20.11	-	Upgrade
EV/FCF Ratio	57.68	107.83	20.82	30.81	15.69	98.46	Upgrade
Debt / Equity Ratio	0.12	0.14	0.10	0.10	0.11	0.25	Upgrade
Debt / EBITDA Ratio	0.79	2.86	1.30	1.26	2.19	11.00	Upgrade
Debt / FCF Ratio	4.98	10.99	2.18	4.58	3.82	36.86	Upgrade
Asset Turnover	0.60	0.61	0.65	0.64	0.55	0.51	Upgrade
Inventory Turnover	1.50	1.53	1.60	1.66	1.73	1.56	Upgrade
Quick Ratio	1.12	0.84	1.15	1.08	1.24	1.09	Upgrade
Current Ratio	2.36	2.00	2.28	2.41	2.29	1.76	Upgrade
Return on Equity (ROE)	8.22%	3.31%	-4.08%	-0.79%	2.04%	3.18%	Upgrade
Return on Assets (ROA)	4.33%	-0.54%	0.88%	0.83%	1.00%	-0.23%	Upgrade
Return on Capital (ROIC)	5.30%	-0.66%	1.08%	1.00%	1.20%	-0.28%	Upgrade
Return on Capital Employed (ROCE)	8.50%	-	1.70%	1.60%	2.00%	-	Upgrade
Earnings Yield	5.95%	2.64%	-4.22%	-1.23%	4.04%	4.58%	Upgrade
FCF Yield	1.68%	0.92%	4.63%	3.09%	5.64%	0.98%	Upgrade
Dividend Yield	1.71%	1.96%	2.75%	3.38%	2.95%	1.81%	Upgrade
Payout Ratio	30.05%	78.17%	-	-	54.21%	35.53%	Upgrade
Buyback Yield / Dilution	5.42%	4.98%	4.90%	4.24%	0.30%	2.45%	Upgrade
Total Shareholder Return	7.14%	6.94%	7.65%	7.62%	3.26%	4.26%	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.