Medley 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	Mar '26 Mar 26, 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	57,101	73,263	124,577	142,046	126,147	74,968
Market Cap Growth	-39.49%	-41.19%	-12.30%	12.60%	68.27%	-45.84%
Enterprise Value	64,611	79,863	118,462	128,590	114,738	61,227
Last Close Price	1901.00	2357.00	3835.00	4400.00	3930.00	2372.00
PE Ratio	62.39	75.14	44.52	55.36	124.04	133.16
Forward PE	24.15	28.39	26.19	54.43	92.11	92.12
PS Ratio	1.55	1.99	4.25	6.92	8.89	6.90
PB Ratio	3.86	4.95	6.16	8.05	8.32	5.34
P/TBV Ratio	-	-	39.19	9.90	10.21	6.59
P/FCF Ratio	17.40	22.33	52.32	38.65	67.57	76.89
P/OCF Ratio	16.38	21.02	50.91	36.70	62.67	72.22
EV/Sales Ratio	1.76	2.17	4.04	6.26	8.09	5.64
EV/EBITDA Ratio	14.02	17.34	29.35	38.23	59.95	49.82
EV/EBIT Ratio	30.05	37.15	50.89	48.29	88.88	83.53
EV/FCF Ratio	19.69	24.34	49.75	34.99	61.46	62.80
Debt / Equity Ratio	1.09	1.09	0.75	0.09	0.16	0.22
Debt / EBITDA Ratio	3.49	3.49	3.76	0.49	1.24	2.53
Debt / FCF Ratio	4.90	4.90	6.38	0.45	1.27	3.19
Net Debt / Equity Ratio	0.51	0.51	-0.19	-0.78	-0.79	-0.80
Net Debt / EBITDA Ratio	1.63	1.63	-0.94	-4.07	-6.29	-9.10
Net Debt / FCF Ratio	2.29	2.29	-1.60	-3.73	-6.45	-11.47
Asset Turnover	0.85	0.85	0.83	0.87	0.68	0.61
Inventory Turnover	31.05	31.05	37.41	30.94	42.92	136.07
Quick Ratio	1.17	1.17	2.34	2.94	3.54	4.53
Current Ratio	1.29	1.29	2.40	3.04	3.66	4.65
Return on Equity (ROE)	5.57%	5.57%	14.66%	15.68%	6.99%	4.70%
Return on Assets (ROA)	3.11%	3.11%	4.12%	7.05%	3.84%	2.56%
Return on Invested Capital (ROIC)	3.90%	4.55%	15.61%	51.01%	28.94%	39.55%
Return on Capital Employed (ROCE)	7.20%	7.20%	6.70%	13.90%	7.40%	4.30%
Earnings Yield	1.71%	1.33%	2.25%	1.81%	0.81%	0.75%
FCF Yield	5.75%	4.48%	1.91%	2.59%	1.48%	1.30%
Buyback Yield / Dilution	2.04%	2.04%	-0.03%	-0.03%	0.50%	-4.23%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.