Cybozu 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	Feb '26 Feb 12, 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	97,899	130,177	133,863	103,808	111,209	84,003
Market Cap Growth	-18.79%	-2.75%	28.95%	-6.65%	32.39%	-29.00%
Enterprise Value	86,245	120,937	127,520	98,128	110,416	81,967
Last Close Price	2117.00	2815.00	2857.17	2127.96	2350.94	1766.18
PE Ratio	13.82	18.38	37.66	41.72	1684.99	152.46
Forward PE	12.37	17.03	31.39	51.78	210.33	52.81
PS Ratio	2.62	3.48	4.51	4.08	5.04	4.54
PB Ratio	5.50	7.31	11.51	9.23	24.02	13.19
P/TBV Ratio	5.73	7.62	11.96	9.45	24.86	13.37
P/FCF Ratio	12.56	16.70	46.00	45.53	-	-
P/OCF Ratio	9.17	12.19	23.90	22.83	83.74	177.97
EV/Sales Ratio	2.30	3.23	4.30	3.86	5.00	4.43
EV/EBITDA Ratio	6.72	9.42	17.60	18.02	50.08	31.51
EV/EBIT Ratio	8.54	11.97	26.06	28.91	180.71	56.88
EV/FCF Ratio	11.06	15.51	43.82	43.04	-	-
Debt / Equity Ratio	0.00	0.00	-	-	1.01	0.35
Debt / EBITDA Ratio	0.00	0.00	-	-	2.12	0.85
Debt / FCF Ratio	0.00	0.00	-	-	-	-
Net Debt / Equity Ratio	-0.65	-0.65	-0.48	-0.58	-0.10	-0.41
Net Debt / EBITDA Ratio	-0.91	-0.91	-0.77	-1.19	-0.20	-1.00
Net Debt / FCF Ratio	-1.49	-1.49	-1.92	-2.85	0.29	3.21
Asset Turnover	1.46	1.46	1.47	1.45	1.47	1.41
Inventory Turnover	90.02	90.02	77.37	63.89	31.98	19.41
Quick Ratio	1.50	1.50	1.17	1.37	0.78	1.02
Current Ratio	1.60	1.60	1.29	1.47	0.83	1.11
Return on Equity (ROE)	47.75%	47.75%	31.07%	31.33%	1.20%	8.63%
Return on Assets (ROA)	24.65%	24.65%	15.16%	12.07%	2.55%	6.86%
Return on Invested Capital (ROIC)	104.49%	112.44%	62.19%	53.53%	1.08%	12.70%
Return on Capital Employed (ROCE)	56.00%	56.00%	41.50%	29.80%	12.80%	22.20%
Earnings Yield	7.23%	5.44%	2.66%	2.40%	0.06%	0.66%
FCF Yield	7.96%	5.99%	2.17%	2.20%	-1.37%	-0.97%
Dividend Yield	1.89%	-	1.05%	0.66%	0.55%	0.68%
Payout Ratio	19.53%	19.53%	18.62%	23.96%	833.33%	91.47%
Buyback Yield / Dilution	2.89%	2.48%	0.40%	-3.75%	0.00%	0.00%
Total Shareholder Return	4.70%	2.48%	1.45%	-3.09%	0.55%	0.68%

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