Future Innovation Group 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 19, 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	48,022	8,748	8,562	9,535	11,488	9,509
Market Cap Growth	527.35%	2.17%	-10.20%	-17.00%	20.82%	21.65%
Enterprise Value	49,583	10,917	10,721	17,423	17,912	15,567
Last Close Price	1581.00	288.00	273.72	300.51	366.24	296.69
PE Ratio	54.28	11.17	-	45.41	16.77	21.56
PS Ratio	3.49	0.66	0.71	0.71	0.89	0.78
PB Ratio	5.40	0.99	1.05	0.99	1.18	1.07
P/TBV Ratio	6.10	1.12	1.16	1.08	1.29	1.19
P/FCF Ratio	-	24.44	3.04	-	-	-
P/OCF Ratio	-	17.25	2.71	-	32.00	150.93
EV/Sales Ratio	3.60	0.82	0.89	1.29	1.39	1.27
EV/EBITDA Ratio	32.73	7.97	12.06	14.53	12.96	15.34
EV/EBIT Ratio	50.80	13.09	29.37	24.07	19.20	27.50
EV/FCF Ratio	-	30.49	3.81	-	-	-
Debt / Equity Ratio	0.43	0.43	0.58	1.07	0.88	0.83
Debt / EBITDA Ratio	2.49	2.78	5.36	8.58	6.19	7.29
Debt / FCF Ratio	-	10.62	1.69	-	-	-
Net Debt / Equity Ratio	0.18	0.22	0.26	0.84	0.66	0.56
Net Debt / EBITDA Ratio	1.03	1.40	2.42	6.74	4.60	4.91
Net Debt / FCF Ratio	-	5.34	0.76	-8.60	-8.00	-2.36
Asset Turnover	0.88	0.85	0.62	0.61	0.64	0.72
Inventory Turnover	4.91	4.18	3.53	4.23	4.35	4.61
Quick Ratio	1.65	1.77	1.56	1.85	1.94	1.06
Current Ratio	2.17	2.45	2.11	2.29	2.42	1.39
Return on Equity (ROE)	10.56%	9.22%	-16.05%	2.21%	7.29%	5.11%
Return on Assets (ROA)	3.90%	3.31%	1.18%	2.04%	2.88%	2.07%
Return on Invested Capital (ROIC)	6.19%	5.26%	2.61%	2.40%	4.38%	3.54%
Return on Capital Employed (ROCE)	8.80%	7.30%	3.40%	4.50%	6.00%	4.80%
Earnings Yield	1.87%	8.95%	-16.49%	2.20%	5.96%	4.64%
FCF Yield	-	4.09%	32.89%	-9.86%	-6.91%	-22.23%
Dividend Yield	0.74%	3.47%	1.83%	1.66%	1.36%	1.69%
Payout Ratio	-	19.29%	-	143.33%	21.31%	32.88%
Buyback Yield / Dilution	-1.74%	-1.67%	1.04%	-2.60%	-0.36%	-1.02%
Total Shareholder Return	-0.80%	1.80%	2.86%	-0.94%	1.00%	0.66%

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