Rebase 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 13, 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	3,643	7,024	4,672	4,641	-	-
Market Cap Growth	-44.78%	50.34%	0.66%	-	-	-
Enterprise Value	2,489	5,613	3,605	3,872	-	-
Last Close Price	741.00	1493.00	990.20	985.31	-	-
PE Ratio	19.59	19.40	20.49	29.38	-	-
PS Ratio	1.72	3.65	3.14	4.00	-	-
PB Ratio	2.86	5.09	4.82	6.27	-	-
P/TBV Ratio	3.05	5.29	5.13	6.73	-	-
P/FCF Ratio	-	15.44	13.12	22.64	-	-
P/OCF Ratio	-	15.24	12.49	21.00	-	-
EV/Sales Ratio	1.18	2.92	2.42	3.34	-	-
EV/EBITDA Ratio	10.16	10.71	9.77	13.83	-	-
EV/EBIT Ratio	12.14	11.53	10.73	15.19	-	-
EV/FCF Ratio	-	12.34	10.13	18.89	-	-
Debt / Equity Ratio	0.08	-	-	-	0.23	0.35
Debt / EBITDA Ratio	0.41	-	-	-	0.45	-
Net Debt / Equity Ratio	-0.90	-1.12	-1.16	-1.07	-1.11	-1.20
Net Debt / EBITDA Ratio	-4.71	-2.94	-3.05	-2.83	-2.13	-
Net Debt / FCF Ratio	-	-3.39	-3.16	-3.86	-	-
Asset Turnover	1.10	1.12	1.17	1.24	1.35	-
Quick Ratio	1.99	2.90	2.52	2.61	2.03	2.90
Current Ratio	2.12	2.98	2.60	2.71	2.08	3.02
Return on Equity (ROE)	15.00%	30.81%	26.67%	27.41%	40.52%	-
Return on Assets (ROA)	6.67%	17.76%	16.50%	17.00%	20.08%	-
Return on Capital Employed (ROCE)	15.80%	35.20%	34.50%	34.50%	43.40%	30.10%
Earnings Yield	5.13%	5.15%	4.88%	3.40%	-	-
FCF Yield	-	6.48%	7.62%	4.42%	-	-
Buyback Yield / Dilution	-0.37%	-0.20%	-6.07%	-15.67%	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.