Fujimak Ratios and Metrics

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 6, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	14,338	13,984	12,241	10,419	8,899	10,039
Market Cap Growth	7.36%	14.24%	17.48%	17.08%	-11.36%	-0.91%
Enterprise Value	11,550	13,174	9,874	6,419	4,084	5,270
Last Close Price	1094.00	1067.00	898.27	734.64	609.22	666.01
PE Ratio	6.12	5.97	5.40	6.22	8.97	15.47
PS Ratio	0.30	0.30	0.27	0.27	0.28	0.34
PB Ratio	0.54	0.53	0.50	0.48	0.44	0.53
P/TBV Ratio	0.56	0.54	0.52	0.49	0.45	0.54
P/FCF Ratio	-	-	11.31	7.38	-	4.47
P/OCF Ratio	15.19	14.81	3.90	3.65	30.69	3.86
EV/Sales Ratio	0.24	0.28	0.22	0.17	0.13	0.18
EV/EBITDA Ratio	2.90	3.31	2.37	2.26	2.24	3.37
EV/EBIT Ratio	3.80	4.33	3.11	3.11	3.68	6.59
EV/FCF Ratio	-13.75	-	9.13	4.55	-	2.35
Debt / Equity Ratio	0.18	0.18	0.21	0.20	0.18	0.20
Debt / EBITDA Ratio	1.19	1.19	1.20	1.56	2.01	2.47
Debt / FCF Ratio	-	-	4.65	3.14	-	1.72
Net Debt / Equity Ratio	-0.11	-0.11	-0.18	-0.18	-0.24	-0.29
Net Debt / EBITDA Ratio	-0.73	-0.73	-1.08	-1.41	-2.62	-3.51
Net Debt / FCF Ratio	3.48	3.48	-4.17	-2.84	15.36	-2.44
Asset Turnover	1.04	1.04	1.05	0.99	0.92	0.89
Inventory Turnover	4.66	4.66	4.68	4.47	5.04	5.30
Quick Ratio	1.07	1.07	1.15	1.07	1.32	1.40
Current Ratio	1.61	1.61	1.66	1.57	1.83	1.81
Return on Equity (ROE)	9.38%	9.38%	9.89%	7.97%	5.06%	3.45%
Return on Assets (ROA)	4.16%	4.16%	4.56%	3.34%	1.98%	1.51%
Return on Invested Capital (ROIC)	9.45%	10.38%	11.32%	8.71%	5.05%	3.55%
Return on Capital Employed (ROCE)	9.70%	9.70%	10.40%	7.60%	4.50%	3.30%
Earnings Yield	16.34%	16.75%	18.51%	16.07%	11.15%	6.46%
FCF Yield	-5.86%	-6.01%	8.84%	13.54%	-3.51%	22.37%
Dividend Yield	3.50%	-	4.45%	3.27%	3.61%	3.00%
Payout Ratio	22.38%	25.14%	22.55%	17.20%	26.41%	40.37%
Total Shareholder Return	3.50%	-	4.45%	3.27%	3.61%	3.00%

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