Intertrade 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	May '26 May 28, 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	3,851	4,692	2,716	2,824	3,090	4,240
Market Cap Growth	33.00%	72.75%	-3.82%	-8.61%	-27.12%	11.32%
Enterprise Value	3,368	4,211	1,898	1,982	2,424	3,831
Last Close Price	536.00	653.00	378.00	393.00	430.00	590.00
PE Ratio	213.97	-	-	78.44	17.86	21.09
PS Ratio	2.09	2.56	1.47	1.40	1.50	1.97
PB Ratio	3.21	4.36	2.21	2.12	2.39	3.80
P/TBV Ratio	3.21	4.37	2.23	2.15	2.42	3.84
P/FCF Ratio	-	-	47.65	14.79	11.49	22.31
P/OCF Ratio	-	-	33.53	14.12	11.44	19.18
EV/Sales Ratio	1.83	2.29	1.03	0.99	1.18	1.78
EV/EBITDA Ratio	-	421.12	18.79	8.43	8.81	15.38
EV/EBIT Ratio	-	-	23.43	9.91	10.06	17.41
EV/FCF Ratio	-	-	33.30	10.38	9.01	20.16
Debt / Equity Ratio	0.17	0.21	0.23	0.15	0.10	0.11
Debt / EBITDA Ratio	-	23.00	2.74	0.84	0.45	0.50
Debt / FCF Ratio	-	-	4.86	1.03	0.47	0.65
Net Debt / Equity Ratio	-0.40	-0.45	-0.61	-0.60	-0.57	-0.43
Net Debt / EBITDA Ratio	53.67	-48.10	-7.40	-3.39	-2.66	-1.94
Net Debt / FCF Ratio	16.66	32.07	-13.10	-4.17	-2.72	-2.55
Asset Turnover	1.17	1.18	1.10	1.21	1.34	1.50
Inventory Turnover	22.17	51.56	41.24	49.12	35.86	27.40
Quick Ratio	3.12	3.21	4.51	4.09	3.85	2.98
Current Ratio	3.53	3.50	5.23	4.37	4.13	3.31
Return on Equity (ROE)	1.34%	-13.52%	-7.57%	2.74%	14.78%	20.26%
Return on Assets (ROA)	-0.99%	-0.36%	3.01%	7.50%	9.84%	9.57%
Return on Invested Capital (ROIC)	-2.45%	-1.67%	15.91%	19.65%	33.32%	29.59%
Return on Capital Employed (ROCE)	-2.00%	-0.80%	5.90%	14.20%	18.30%	19.30%
Earnings Yield	0.47%	-3.09%	-3.57%	1.27%	5.60%	4.74%
FCF Yield	-	-0.32%	2.10%	6.76%	8.71%	4.48%
Buyback Yield / Dilution	0.00%	0.00%	-	-	-	-

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