CellSource Ratios and Metrics

Market cap in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	Current	FY 2025	FY 2023	FY 2022
Period Ending	Jun '26 Jun 23, 2026	Oct '25 Oct 31, 2025	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022
Market Capitalization	5,875	10,009	35,225	82,122
Market Cap Growth	-57.21%	-71.59%	-57.11%	-
Enterprise Value	1,089	5,576	32,173	-
Last Close Price	296.00	505.00	1757.92	4289.64
PE Ratio	83.83	1000.88	38.16	80.68
PS Ratio	1.60	2.70	7.81	19.22
PB Ratio	0.98	1.66	5.68	21.69
P/TBV Ratio	1.00	1.68	5.70	21.75
P/FCF Ratio	14.12	34.51	70.65	109.08
P/OCF Ratio	13.17	30.06	41.60	96.89
EV/Sales Ratio	0.30	1.50	7.13	-
EV/EBITDA Ratio	2.26	14.52	25.03	-
EV/EBIT Ratio	3.94	33.39	26.34	-
EV/FCF Ratio	2.62	19.23	64.52	-
Debt / Equity Ratio	-	0.01	0.02	-
Debt / EBITDA Ratio	-	0.14	0.08	-
Debt / FCF Ratio	-	0.19	0.20	-
Net Debt / Equity Ratio	-0.80	-0.77	-0.75	-0.82
Net Debt / EBITDA Ratio	-9.95	-12.12	-3.64	-1.93
Net Debt / FCF Ratio	-11.50	-16.05	-9.39	-4.15
Asset Turnover	-	-	0.79	-
Inventory Turnover	-	-	4.97	-
Quick Ratio	10.19	11.41	11.37	4.64
Current Ratio	10.99	12.41	12.36	5.01
Return on Equity (ROE)	-	-	18.49%	-
Return on Assets (ROA)	-	-	13.30%	-
Return on Invested Capital (ROIC)	7.83%	1.06%	79.86%	152.54%
Return on Capital Employed (ROCE)	4.30%	2.50%	19.00%	41.50%
Earnings Yield	1.19%	0.10%	2.62%	1.24%
FCF Yield	7.08%	2.90%	1.42%	0.92%
Dividend Yield	1.69%	0.99%	0.28%	-
Payout Ratio	140.00%	980.00%	-	-
Buyback Yield / Dilution	-1.31%	-3.29%	-0.25%	-
Total Shareholder Return	0.31%	-2.30%	0.03%	-