IG Port, Inc. (TYO:3791)

VMware Ratios and Metrics

Market cap in millions JPY. Fiscal year is June - May.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 7, 2025	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Market Capitalization	32,081	35,964	19,876	15,015	8,278	8,137
Market Cap Growth	80.94%	80.94%	32.37%	81.38%	1.74%	4.29%
Enterprise Value	27,431	30,489	12,668	9,953	3,710	3,203
Last Close Price	1677.00	1880.00	1032.94	779.88	424.33	396.14
PE Ratio	38.75	43.44	17.16	19.60	1655.69	13.98
Forward PE	26.75	24.39	16.39	19.96	13.36	22.74
PS Ratio	2.20	2.46	1.68	1.35	0.70	0.82
PB Ratio	4.10	4.59	2.72	2.42	1.52	1.41
P/TBV Ratio	4.15	4.65	3.21	2.63	1.55	1.68
P/FCF Ratio	-	-	7.65	12.06	5.59	5.37
P/OCF Ratio	-	-	6.50	8.26	3.32	3.79
EV/Sales Ratio	1.88	2.09	1.07	0.89	0.31	0.32
EV/EBITDA Ratio	9.30	10.39	6.91	5.29	1.61	1.79
EV/EBIT Ratio	19.02	21.38	10.33	10.04	6.46	4.64
EV/FCF Ratio	-10.90	-	4.87	8.00	2.50	2.12
Debt / Equity Ratio	-	-	0.03	0.03	0.04	-
Debt / EBITDA Ratio	-	-	0.11	0.11	0.09	-
Debt / FCF Ratio	-	-	0.08	0.16	0.14	-
Asset Turnover	1.08	1.08	0.89	0.93	1.02	0.86
Inventory Turnover	66.15	66.15	63.86	62.27	6.09	2.44
Quick Ratio	2.06	2.06	1.60	1.60	1.57	0.99
Current Ratio	2.18	2.18	1.71	1.70	1.64	1.56
Return on Equity (ROE)	10.78%	10.78%	16.74%	13.09%	-0.39%	8.29%
Return on Assets (ROA)	6.58%	6.58%	5.77%	5.17%	3.08%	3.76%
Return on Capital (ROIC)	11.62%	11.62%	11.01%	10.27%	6.27%	7.89%
Return on Capital Employed (ROCE)	17.40%	17.40%	15.90%	14.70%	9.60%	11.50%
Earnings Yield	2.58%	2.30%	5.83%	5.10%	0.06%	7.15%
FCF Yield	-7.84%	-7.00%	13.08%	8.29%	17.90%	18.61%
Dividend Yield	1.00%	0.58%	1.45%	1.28%	0.29%	0.32%
Payout Ratio	34.90%	34.90%	16.49%	3.00%	1020.00%	4.47%
Buyback Yield / Dilution	-0.21%	-0.21%	-1.24%	4.42%	0.17%	-0.69%
Total Shareholder Return	0.80%	0.38%	0.22%	5.70%	0.46%	-0.37%

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