Vario Secure 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 12, 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	3,372	2,554	3,041	5,038	4,429	5,606
Market Cap Growth	33.45%	-16.02%	-39.64%	13.76%	-21.00%	-
Enterprise Value	3,705	3,000	3,713	5,684	6,030	4,535
Last Close Price	746.00	565.00	673.00	1116.00	1127.40	1396.40
PE Ratio	9.76	7.46	8.75	13.14	8.85	11.41
PS Ratio	1.25	0.96	1.15	1.91	1.73	2.20
PB Ratio	0.56	0.43	0.55	0.94	1.02	1.42
P/TBV Ratio	5.53	5.11	20.29	178.12	-	-
P/FCF Ratio	9.42	8.54	8.72	10.16	9.28	11.01
P/OCF Ratio	7.79	7.10	7.33	9.65	9.03	10.69
EV/Sales Ratio	1.37	1.13	1.41	2.16	2.35	1.78
EV/EBITDA Ratio	5.32	4.33	5.26	7.49	6.87	5.14
EV/EBIT Ratio	7.51	6.10	7.13	9.78	8.02	5.93
EV/FCF Ratio	10.35	10.03	10.65	11.46	12.63	8.90
Debt / Equity Ratio	0.19	0.20	0.24	0.28	0.42	0.57
Debt / EBITDA Ratio	1.60	1.69	1.88	1.98	2.07	2.56
Debt / FCF Ratio	3.11	3.92	3.81	3.02	3.80	4.43
Net Debt / Equity Ratio	0.06	0.07	0.09	0.09	0.33	0.42
Net Debt / EBITDA Ratio	0.48	0.59	0.72	0.61	1.63	1.89
Net Debt / FCF Ratio	0.93	1.37	1.45	0.93	2.99	3.27
Asset Turnover	0.35	0.35	0.34	0.35	0.36	0.36
Inventory Turnover	7.26	7.79	5.23	5.20	5.74	8.76
Quick Ratio	2.01	1.97	1.65	1.78	0.36	1.06
Current Ratio	2.63	2.54	2.07	2.31	0.52	1.33
Return on Equity (ROE)	5.95%	5.98%	6.36%	7.90%	12.10%	13.36%
Return on Assets (ROA)	4.04%	4.04%	4.21%	4.86%	6.55%	6.68%
Return on Invested Capital (ROIC)	5.64%	5.71%	5.98%	7.09%	9.44%	9.63%
Return on Capital Employed (ROCE)	7.10%	7.10%	7.60%	8.30%	15.90%	12.30%
Earnings Yield	10.28%	13.40%	11.43%	7.61%	11.30%	8.77%
FCF Yield	10.61%	11.71%	11.47%	9.85%	10.78%	9.09%
Dividend Yield	-	-	-	3.63%	3.59%	2.82%
Payout Ratio	0.03%	0.12%	52.58%	40.02%	29.59%	-
Buyback Yield / Dilution	0.42%	0.68%	-8.62%	-6.78%	0.70%	-6.39%
Total Shareholder Return	0.42%	0.68%	-8.62%	-3.15%	4.29%	-3.57%

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