CHANGE Holdings,Inc. 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
Period Ending	Feb '26 Feb 11, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Sep '21 Sep 30, 2021
Market Capitalization	72,223	87,113	90,661	169,628	143,732	168,324
Market Cap Growth	-25.11%	-3.91%	-46.55%	18.02%	-14.61%	-36.34%
Enterprise Value	87,285	106,818	85,961	152,586	118,205	142,003
Last Close Price	1038.00	1252.00	1234.05	2275.64	1919.96	2251.86
PE Ratio	10.33	11.57	20.96	43.99	38.54	41.02
Forward PE	-	12.71	12.71	22.49	41.32	41.32
PS Ratio	1.39	1.88	2.45	8.47	9.26	10.75
PB Ratio	1.43	1.75	1.90	4.31	4.05	5.20
P/TBV Ratio	19.55	23.79	5.48	6.73	5.20	6.80
P/FCF Ratio	8.17	11.38	8.26	-	35.90	45.97
P/OCF Ratio	8.01	11.12	7.51	-	32.95	44.25
EV/Sales Ratio	1.67	2.30	2.32	7.62	7.61	9.07
EV/EBITDA Ratio	5.64	7.21	7.45	23.35	19.79	20.91
EV/EBIT Ratio	6.80	8.59	8.69	27.43	22.04	23.48
EV/FCF Ratio	9.88	13.96	7.83	-	29.52	38.78
Debt / Equity Ratio	0.63	0.69	0.50	0.09	0.05	0.06
Debt / EBITDA Ratio	2.08	2.33	2.08	0.52	0.28	0.26
Debt / FCF Ratio	3.60	4.50	2.19	-	0.42	0.49
Net Debt / Equity Ratio	0.13	0.09	-0.30	-0.50	-0.81	-0.80
Net Debt / EBITDA Ratio	0.43	0.29	-1.25	-2.99	-4.81	-3.82
Net Debt / FCF Ratio	0.74	0.56	-1.31	5.77	-7.17	-7.08
Asset Turnover	0.51	0.48	0.52	0.42	-	0.55
Inventory Turnover	39.96	48.87	31.69	26.08	-	145.18
Quick Ratio	1.47	2.05	2.50	3.63	5.99	5.86
Current Ratio	1.52	2.13	2.69	3.80	6.07	5.94
Return on Equity (ROE)	15.53%	16.46%	10.34%	10.45%	-	19.68%
Return on Assets (ROA)	7.75%	8.00%	8.69%	7.27%	-	13.39%
Return on Invested Capital (ROIC)	13.90%	17.91%	22.59%	28.97%	59.42%	76.52%
Return on Capital Employed (ROCE)	16.00%	15.30%	14.40%	12.80%	14.60%	17.90%
Earnings Yield	9.68%	8.65%	4.77%	2.27%	2.59%	2.44%
FCF Yield	12.24%	8.78%	12.10%	-2.00%	2.79%	2.18%
Dividend Yield	2.22%	1.60%	0.97%	0.31%	0.47%	-
Payout Ratio	20.80%	17.94%	16.69%	8.40%	-	-
Buyback Yield / Dilution	3.89%	4.56%	0.03%	0.36%	-3.31%	-10.37%
Total Shareholder Return	6.11%	6.16%	1.00%	0.66%	-2.84%	-10.37%

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