DRAFT Inc. (TYO:5070)

DRAFT Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 10, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	7,526	6,217	7,100	3,815	6,363	10,770
Market Cap Growth	30.55%	-12.44%	86.10%	-40.04%	-40.92%	162.76%
Enterprise Value	8,110	5,011	6,620	3,953	5,608	10,547
Last Close Price	746.00	619.00	693.68	369.55	608.76	1111.08
PE Ratio	-	9.62	13.76	181.68	11.09	22.25
PS Ratio	1.01	0.51	0.66	0.46	0.79	1.51
PB Ratio	2.29	1.53	2.04	1.27	2.12	5.54
P/TBV Ratio	2.35	1.58	2.17	1.41	2.35	5.59
P/FCF Ratio	-	5.47	-	-	5.28	-
P/OCF Ratio	-	3.07	30.34	-	5.08	23.90
EV/Sales Ratio	1.09	0.41	0.62	0.48	0.70	1.48
EV/EBITDA Ratio	-	4.06	6.04	15.69	5.24	12.36
EV/EBIT Ratio	-	4.90	7.60	36.60	5.87	13.20
EV/FCF Ratio	-	4.41	-	-	4.65	-
Debt / Equity Ratio	0.48	0.20	0.43	0.32	0.25	0.50
Debt / EBITDA Ratio	-	0.65	1.37	3.79	0.70	1.15
Debt / FCF Ratio	-	0.71	-	-	0.62	-
Asset Turnover	1.15	1.76	1.62	1.43	1.69	-
Inventory Turnover	6.89	43.15	45.58	44.63	32.39	-
Quick Ratio	0.79	2.03	1.72	1.52	1.80	2.25
Current Ratio	1.32	2.23	1.85	1.74	1.90	2.51
Return on Equity (ROE)	-13.43%	17.13%	15.96%	0.70%	23.18%	-
Return on Assets (ROA)	-6.75%	9.18%	8.25%	1.17%	12.53%	-
Return on Invested Capital (ROIC)	-8.97%	12.97%	12.20%	1.75%	17.88%	-
Return on Capital Employed (ROCE)	-18.40%	22.30%	20.30%	3.30%	26.80%	30.20%
Earnings Yield	-6.40%	10.39%	7.27%	0.55%	9.02%	4.49%
FCF Yield	-	18.27%	-4.65%	-11.82%	18.95%	-6.26%
Dividend Yield	1.61%	1.94%	0.86%	1.35%	0.82%	0.72%
Payout Ratio	-	9.29%	9.69%	238.09%	6.45%	9.64%
Buyback Yield / Dilution	0.46%	-0.05%	0.01%	-8.16%	-4.69%	-17.54%
Total Shareholder Return	2.07%	1.89%	0.88%	-6.81%	-3.87%	-16.82%

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