EM Systems Ratios and Metrics

Market cap in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	51,849	54,061	49,276	57,475	53,607	67,240
Market Cap Growth	-0.53%	9.71%	-14.27%	7.22%	-20.28%	5.23%
Enterprise Value	44,321	45,449	42,938	49,259	46,056	59,243
Last Close Price	749.00	743.17	630.96	723.22	661.36	818.18
PE Ratio	15.75	22.29	25.12	30.36	29.31	52.37
Forward PE	23.89	26.20	21.15	25.68	31.82	38.64
PS Ratio	2.06	2.18	2.42	3.40	3.71	5.03
PB Ratio	2.57	2.62	2.40	2.95	2.85	3.79
P/TBV Ratio	3.21	3.16	3.21	3.35	3.30	4.45
P/FCF Ratio	-	10.09	34.85	23.88	33.59	730.87
P/OCF Ratio	-	9.39	31.11	23.25	31.31	114.09
PEG Ratio	-	0.50	0.50	0.50	0.50	0.50
EV/Sales Ratio	1.76	1.83	2.11	2.91	3.19	4.43
EV/EBITDA Ratio	7.07	7.54	11.33	14.63	16.19	26.14
EV/EBIT Ratio	9.58	10.18	18.42	20.56	24.60	43.69
EV/FCF Ratio	-	8.48	30.37	20.47	28.86	643.94
Debt / Equity Ratio	0.04	0.07	0.13	0.01	0	0.00
Debt / EBITDA Ratio	-	0.24	0.68	0.03	0.00	0.01
Debt / FCF Ratio	-	0.27	1.82	0.05	0.00	0.32
Net Debt / Equity Ratio	-0.37	-0.51	-0.33	-0.45	-0.44	-0.45
Net Debt / EBITDA Ratio	-1.21	-1.73	-1.81	-2.61	-2.91	-3.51
Net Debt / FCF Ratio	-	-1.95	-4.86	-3.64	-5.19	-86.45
Asset Turnover	0.87	0.81	0.73	0.66	0.60	-
Inventory Turnover	14.88	11.22	9.40	9.76	15.69	-
Quick Ratio	1.67	1.78	2.23	2.36	2.60	2.87
Current Ratio	1.95	2.02	2.63	2.80	3.02	3.22
Return on Equity (ROE)	16.63%	11.88%	9.90%	9.79%	9.91%	-
Return on Assets (ROA)	10.01%	9.14%	5.23%	5.85%	4.88%	-
Return on Invested Capital (ROIC)	39.50%	24.80%	13.77%	15.15%	12.85%	9.71%
Return on Capital Employed (ROCE)	21.40%	19.80%	9.80%	11.20%	9.10%	6.90%
Earnings Yield	6.40%	4.49%	3.98%	3.29%	3.41%	1.91%
FCF Yield	-	9.91%	2.87%	4.19%	2.98%	0.14%
Dividend Yield	5.20%	4.71%	2.22%	1.66%	1.66%	-
Payout Ratio	-	46.31%	54.03%	41.26%	39.04%	73.42%
Buyback Yield / Dilution	1.78%	0.67%	0.17%	0.43%	0.20%	0.13%
Total Shareholder Return	6.98%	5.38%	2.39%	2.09%	1.86%	0.13%

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