Sawai Group Holdings Ratios and Metrics

Market cap in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 12, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	277,223	228,767	264,132	159,837	195,308	78,386
Market Cap Growth	16.07%	-13.39%	65.25%	-18.16%	149.16%	-6.91%
Enterprise Value	348,987	284,099	332,669	215,718	232,222	125,742
Last Close Price	2400.50	1955.52	1934.35	1142.18	1349.15	1562.56
PE Ratio	-	19.11	19.29	12.62	-	6.35
Forward PE	15.76	10.54	14.79	9.67	8.14	11.49
PS Ratio	1.39	1.21	1.49	0.80	1.01	0.42
PB Ratio	1.57	1.32	1.21	0.75	0.98	0.33
P/TBV Ratio	1.88	1.56	1.37	0.92	1.13	0.57
P/FCF Ratio	43.27	31.41	50.47	-	9.87	4.16
P/OCF Ratio	14.57	8.21	11.41	12.27	5.69	2.46
PEG Ratio	0.22	0.49	0.91	-	3.15	5.11
EV/Sales Ratio	1.74	1.50	1.88	1.08	1.20	0.67
EV/EBITDA Ratio	10.51	7.88	9.07	6.23	6.48	3.05
EV/EBIT Ratio	19.84	13.65	17.87	12.71	11.47	5.14
EV/FCF Ratio	54.47	39.00	63.56	-	11.73	6.67
Debt / Equity Ratio	0.60	0.55	0.40	0.36	0.36	0.31
Debt / EBITDA Ratio	3.18	2.64	2.38	2.22	1.94	1.77
Debt / FCF Ratio	16.47	13.06	16.65	-	3.60	3.96
Net Debt / Equity Ratio	0.41	0.32	0.28	0.21	0.12	0.08
Net Debt / EBITDA Ratio	2.17	1.56	1.66	1.27	0.65	0.49
Net Debt / FCF Ratio	11.26	7.73	11.61	-5.71	1.18	1.07
Asset Turnover	0.56	0.51	0.47	0.56	0.52	0.48
Inventory Turnover	1.24	1.26	1.21	1.47	1.51	1.49
Quick Ratio	0.79	0.85	1.08	1.18	1.27	1.55
Current Ratio	1.94	1.95	3.10	2.41	2.28	2.56
Return on Equity (ROE)	0.16%	1.11%	5.89%	6.22%	-19.02%	4.57%
Return on Assets (ROA)	3.06%	3.53%	3.12%	2.97%	3.41%	3.93%
Return on Invested Capital (ROIC)	7.03%	5.62%	4.83%	5.40%	8.36%	5.55%
Return on Capital Employed (ROCE)	7.00%	8.30%	6.10%	6.10%	7.80%	7.80%
Earnings Yield	-0.39%	5.23%	5.18%	7.92%	-14.47%	15.74%
FCF Yield	2.31%	3.18%	1.98%	-4.82%	10.14%	24.06%
Dividend Yield	2.33%	2.71%	2.24%	3.79%	3.21%	2.77%
Payout Ratio	-	50.71%	41.58%	44.94%	-	46.13%
Buyback Yield / Dilution	10.41%	5.62%	-0.07%	-0.23%	0.10%	-0.03%
Total Shareholder Return	12.75%	8.33%	2.17%	3.57%	3.31%	2.74%

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