Ivy Cosmetics Ratios and Metrics

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2018	FY 2017	FY 2016	FY 2015	FY 2014
Period Ending	Apr '26 Apr 2, 2026	Mar '18 Mar 31, 2018	Mar '17 Mar 31, 2017	Mar '16 Mar 31, 2016	Mar '15 Mar 31, 2015	Mar '14 Mar 31, 2014
Market Capitalization	2,262	13,385	34,625	8,705	4,867	3,461
Market Cap Growth	46.72%	-61.34%	297.75%	78.85%	40.62%	-24.54%
Enterprise Value	-	16,729	35,176	8,644	4,692	3,629
Last Close Price	337.00	3331.70	8344.08	1967.99	970.73	663.12
PE Ratio	-	-	57.14	24.94	20.71	7.94
PS Ratio	0.40	2.38	5.20	1.69	1.09	0.74
PB Ratio	1.37	8.13	13.75	3.00	1.77	1.14
P/TBV Ratio	1.44	8.54	14.21	3.03	1.79	1.15
P/FCF Ratio	-	-	45.14	26.30	11.81	50.90
P/OCF Ratio	-	-	40.83	21.28	10.87	30.90
EV/Sales Ratio	-	2.98	5.28	1.67	1.05	0.77
EV/EBITDA Ratio	-	54.85	29.17	11.68	9.78	6.20
EV/EBIT Ratio	-	116.18	32.27	13.70	12.51	7.69
EV/FCF Ratio	-	-	45.86	26.12	11.39	53.37
Debt / Equity Ratio	2.36	2.36	0.76	0.49	0.58	0.56
Debt / EBITDA Ratio	12.71	12.71	1.59	1.90	3.32	2.92
Debt / FCF Ratio	-	-	2.51	4.25	3.87	25.13
Net Debt / Equity Ratio	2.26	2.26	0.28	0.08	0.10	0.06
Net Debt / EBITDA Ratio	12.18	12.18	0.58	0.30	0.58	0.30
Net Debt / FCF Ratio	-1.67	-1.67	0.92	0.66	0.68	2.62
Asset Turnover	0.80	0.80	1.06	0.92	0.80	0.86
Inventory Turnover	0.90	0.90	1.72	1.83	1.97	2.13
Quick Ratio	0.80	0.80	1.11	1.53	1.45	1.50
Current Ratio	1.29	1.29	1.51	2.02	1.86	1.84
Return on Equity (ROE)	-4.23%	-4.23%	22.38%	12.36%	8.11%	14.84%
Return on Assets (ROA)	1.28%	1.28%	10.82%	7.06%	4.15%	5.39%
Return on Invested Capital (ROIC)	-1.76%	-2.05%	18.99%	11.50%	7.74%	9.20%
Return on Capital Employed (ROCE)	4.20%	4.20%	27.70%	16.10%	10.10%	12.50%
Earnings Yield	-3.89%	-0.66%	1.75%	4.01%	4.83%	12.60%
FCF Yield	-98.46%	-16.64%	2.21%	3.80%	8.46%	1.97%
Dividend Yield	4.45%	4.50%	2.10%	3.81%	5.15%	3.77%
Payout Ratio	-	-	81.68%	56.73%	45.96%	49.54%
Buyback Yield / Dilution	2.56%	2.56%	0.48%	7.14%	1.29%	0.01%
Total Shareholder Return	7.01%	7.06%	2.58%	10.95%	6.44%	3.78%

Updated Jun 29, 2018. Source: S&P Global Market Intelligence. Standard template. Financial Sources.