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	May '26 May 26, 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	8,718	11,515	7,931	6,169	9,868	13,541
Market Cap Growth	17.33%	45.18%	28.57%	-37.49%	-27.12%	-55.39%
Enterprise Value	4,052	6,469	4,522	3,001	7,351	10,297
Last Close Price	1690.00	2232.00	1437.68	1078.06	1724.52	2297.88
PE Ratio	10.56	13.12	13.42	-	19.35	18.94
PS Ratio	0.81	1.05	0.73	0.57	0.94	1.14
PB Ratio	3.59	4.12	3.32	3.41	3.67	4.59
P/TBV Ratio	4.43	4.96	4.38	5.44	5.05	5.70
P/FCF Ratio	-	8.50	7.71	3.73	-	24.40
P/OCF Ratio	-	7.99	6.56	3.47	-	20.24
EV/Sales Ratio	0.37	0.59	0.41	0.28	0.70	0.87
EV/EBITDA Ratio	2.99	4.50	3.34	26.56	6.81	8.70
EV/EBIT Ratio	4.73	6.93	5.46	-	10.03	11.60
EV/FCF Ratio	-	4.77	4.39	1.82	-	18.55
Debt / Equity Ratio	0.17	0.31	0.50	0.82	0.58	0.06
Debt / EBITDA Ratio	0.30	0.60	0.88	13.07	1.46	0.14
Debt / FCF Ratio	-	0.63	1.16	0.89	-	0.31
Net Debt / Equity Ratio	-1.92	-1.75	-1.56	-1.59	-0.76	-1.17
Net Debt / EBITDA Ratio	-3.45	-3.40	-2.75	-25.51	-1.89	-2.91
Net Debt / FCF Ratio	-	-3.61	-3.62	-1.74	5.34	-6.21
Asset Turnover	1.00	0.96	0.98	0.98	1.04	1.39
Inventory Turnover	1662.67	1248.75	734.86	432.35	371.17	792.00
Quick Ratio	0.92	0.99	0.95	0.89	0.93	1.17
Current Ratio	1.13	1.18	1.13	1.08	1.10	1.22
Return on Equity (ROE)	34.97%	33.86%	28.16%	-27.92%	17.27%	26.03%
Return on Assets (ROA)	4.92%	5.13%	4.65%	-1.91%	4.51%	6.50%
Return on Invested Capital (ROIC)	-	-	-	-	605.23%	-
Return on Capital Employed (ROCE)	30.30%	28.10%	25.50%	-11.50%	24.50%	28.00%
Earnings Yield	9.51%	7.63%	7.45%	-10.18%	5.17%	5.28%
FCF Yield	-	11.77%	12.97%	26.80%	-3.87%	4.10%
Dividend Yield	3.96%	3.00%	3.96%	-	2.90%	2.96%
Payout Ratio	-	34.17%	-	-	70.59%	59.58%
Buyback Yield / Dilution	1.83%	1.31%	0.00%	0.30%	0.51%	-1.20%
Total Shareholder Return	5.79%	4.32%	3.97%	0.30%	3.41%	1.76%

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