AEON Fantasy Co.,LTD. Ratios and Metrics

Market cap in millions JPY. Fiscal year is March - February.

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 18, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021
Market Capitalization	54,279	54,984	45,825	54,458	38,921	50,014
Market Cap Growth	0.60%	19.99%	-15.85%	39.92%	-22.18%	37.03%
Enterprise Value	86,856	85,263	70,257	77,633	67,258	72,479
Last Close Price	2744.00	2780.00	2312.95	2739.24	1951.32	2481.80
PE Ratio	39.16	-	34.88	-	-	-
Forward PE	16.58	19.72	18.33	119.18	-	-
PS Ratio	0.59	0.63	0.56	0.75	0.65	1.09
PB Ratio	7.01	8.04	5.37	6.69	3.29	2.96
P/TBV Ratio	8.46	10.10	6.59	8.33	3.80	3.22
P/FCF Ratio	-	21.74	18.58	10.92	-	-
P/OCF Ratio	-	4.45	3.80	6.01	6.30	273.30
PEG Ratio	-	1.39	1.39	1.39	1.39	1.39
EV/Sales Ratio	0.95	0.98	0.86	1.07	1.12	1.57
EV/EBITDA Ratio	5.12	5.65	5.16	7.11	9.46	22.17
EV/EBIT Ratio	15.31	19.62	19.60	91.44	-	-
EV/FCF Ratio	-	33.71	28.49	15.56	-	-
Debt / Equity Ratio	5.10	5.09	3.81	3.43	2.44	1.72
Debt / EBITDA Ratio	-	2.31	2.39	2.55	4.07	8.89
Debt / FCF Ratio	-	13.78	13.19	5.59	-	-
Net Debt / Equity Ratio	4.18	4.19	2.93	2.68	1.94	1.38
Net Debt / EBITDA Ratio	1.91	1.90	1.84	2.00	3.23	7.15
Net Debt / FCF Ratio	-	11.34	10.14	4.37	-95.57	-3.76
Asset Turnover	1.51	1.65	1.65	1.48	1.14	0.84
Inventory Turnover	24.64	29.35	31.28	30.16	25.57	18.89
Quick Ratio	0.20	0.24	0.23	0.22	0.21	0.26
Current Ratio	0.46	0.40	0.34	0.34	0.35	0.41
Return on Equity (ROE)	18.39%	-23.47%	16.15%	-33.51%	-31.85%	-43.18%
Return on Assets (ROA)	5.86%	5.13%	4.52%	1.08%	-4.05%	-8.46%
Return on Invested Capital (ROIC)	13.68%	-67.99%	4.63%	2.62%	-9.08%	-17.74%
Return on Capital Employed (ROCE)	22.20%	19.00%	24.50%	5.80%	-17.30%	-30.30%
Earnings Yield	2.55%	-3.30%	2.87%	-6.20%	-11.58%	-18.55%
FCF Yield	-	4.60%	5.38%	9.16%	-0.62%	-12.41%
Dividend Yield	0.55%	0.18%	0.43%	0.36%	1.03%	1.21%
Payout Ratio	-	-	14.99%	-	-	-
Buyback Yield / Dilution	-0.04%	0.03%	-0.07%	-0.01%	-0.03%	-0.07%
Total Shareholder Return	0.51%	0.21%	0.36%	0.35%	1.00%	1.14%

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.