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	Jul '26 Jul 15, 2026	Oct '25 Oct 31, 2025	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022
Market Capitalization	6,847	10,009	35,225	82,122
Market Cap Growth	-50.41%	-71.59%	-57.11%	-
Enterprise Value	2,061	5,576	32,173	-
Last Close Price	345.00	505.00	1757.92	4289.64
PE Ratio	97.71	1000.88	38.16	80.68
Forward PE	81.18	64.33	-	-
PS Ratio	1.87	2.70	7.81	19.22
PB Ratio	1.14	1.66	5.68	21.69
P/TBV Ratio	1.17	1.68	5.70	21.75
P/FCF Ratio	16.46	34.51	70.65	109.08
P/OCF Ratio	15.35	30.06	41.60	96.89
EV/Sales Ratio	0.56	1.50	7.13	-
EV/EBITDA Ratio	4.29	14.52	25.03	-
EV/EBIT Ratio	7.47	33.39	26.34	-
EV/FCF Ratio	4.96	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%	83.43%	152.54%
Return on Capital Employed (ROCE)	4.30%	2.50%	19.00%	41.50%
Earnings Yield	1.02%	0.10%	2.62%	1.24%
FCF Yield	6.08%	2.90%	1.42%	0.92%
Dividend Yield	1.43%	0.99%	0.28%	-
Payout Ratio	140.00%	980.00%	-	-
Buyback Yield / Dilution	-1.47%	-3.29%	-0.25%	-
Total Shareholder Return	-0.03%	-2.30%	0.03%	-