GMO Pepabo 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 2021
Period Ending	Feb '26 Feb 12, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	10,514	11,515	7,931	6,169	9,868	13,541
Market Cap Growth	44.06%	45.18%	28.57%	-37.49%	-27.12%	-55.39%
Enterprise Value	5,619	6,469	4,522	3,001	7,351	10,297
Last Close Price	2038.00	2232.00	1437.68	1078.06	1724.52	2297.88
PE Ratio	12.09	13.12	13.42	-	19.35	18.94
PS Ratio	0.96	1.05	0.73	0.57	0.94	1.14
PB Ratio	3.76	4.12	3.32	3.41	3.67	4.59
P/TBV Ratio	4.53	4.96	4.38	5.44	5.05	5.70
P/FCF Ratio	7.76	8.50	7.71	3.73	-	24.40
P/OCF Ratio	7.29	7.99	6.56	3.47	-	20.24
EV/Sales Ratio	0.51	0.59	0.41	0.28	0.70	0.87
EV/EBITDA Ratio	3.91	4.50	3.34	26.56	6.81	8.70
EV/EBIT Ratio	6.04	6.93	5.46	-	10.03	11.60
EV/FCF Ratio	4.15	4.77	4.39	1.82	-	18.55
Debt / Equity Ratio	0.31	0.31	0.50	0.82	0.58	0.06
Debt / EBITDA Ratio	0.60	0.60	0.88	13.07	1.46	0.14
Debt / FCF Ratio	0.63	0.63	1.16	0.89	-	0.31
Net Debt / Equity Ratio	-1.75	-1.75	-1.56	-1.59	-0.76	-1.17
Net Debt / EBITDA Ratio	-3.40	-3.40	-2.75	-25.51	-1.89	-2.91
Net Debt / FCF Ratio	-3.61	-3.61	-3.62	-1.74	5.34	-6.21
Asset Turnover	0.96	0.96	0.98	0.98	1.04	1.39
Inventory Turnover	1248.75	1248.75	734.86	432.35	371.17	792.00
Quick Ratio	0.99	0.99	0.95	0.89	0.93	1.17
Current Ratio	1.18	1.18	1.13	1.08	1.10	1.22
Return on Equity (ROE)	33.86%	33.86%	28.16%	-27.92%	17.27%	26.03%
Return on Assets (ROA)	5.13%	5.13%	4.65%	-1.91%	4.51%	6.50%
Return on Invested Capital (ROIC)	-	-	-	-	605.23%	-
Return on Capital Employed (ROCE)	28.10%	28.10%	25.50%	-11.50%	24.50%	28.00%
Earnings Yield	8.35%	7.63%	7.45%	-10.18%	5.17%	5.28%
FCF Yield	12.89%	11.77%	12.97%	26.80%	-3.87%	4.10%
Dividend Yield	3.29%	-	3.96%	-	2.90%	2.96%
Payout Ratio	34.17%	34.17%	-	-	70.59%	59.58%
Buyback Yield / Dilution	1.31%	1.31%	0.00%	0.30%	0.51%	-1.20%
Total Shareholder Return	4.60%	1.31%	3.97%	0.30%	3.41%	1.76%

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