ONEX Corporation Ratios and Metrics

Market cap in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 2, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Market Capitalization	2,715	3,040	3,073	1,689	1,413	1,645
Market Cap Growth	-13.69%	-1.08%	81.94%	19.57%	-14.10%	34.19%
Enterprise Value	1,671	2,261	2,697	1,861	1,734	1,906
Last Close Price	1640.00	1836.00	1839.05	999.76	819.48	930.88
PE Ratio	11.70	1519.92	-	7.64	8.77	-
PS Ratio	0.52	0.60	0.62	0.32	0.27	0.33
PB Ratio	0.49	0.58	0.58	0.30	0.26	0.31
P/TBV Ratio	0.49	0.58	0.58	0.30	0.26	0.31
P/FCF Ratio	20.11	5.84	5.70	5.43	-	8.94
P/OCF Ratio	4.95	4.36	3.72	2.54	3.40	2.76
EV/Sales Ratio	0.32	0.45	0.54	0.35	0.33	0.38
EV/EBITDA Ratio	3.03	6.03	4.66	3.08	2.58	4.19
EV/EBIT Ratio	14.53	-	51.87	26.21	15.34	-
EV/FCF Ratio	12.38	4.34	5.00	5.98	-	10.36
Debt / Equity Ratio	0.27	0.36	0.45	0.49	0.53	0.56
Debt / EBITDA Ratio	2.67	5.06	4.10	4.54	4.30	6.55
Debt / FCF Ratio	10.89	3.64	4.40	8.83	-	16.21
Net Debt / Equity Ratio	-0.19	-0.20	-0.06	0.04	0.08	0.06
Net Debt / EBITDA Ratio	-1.89	-2.78	-0.60	0.35	0.65	0.73
Net Debt / FCF Ratio	-7.73	-2.00	-0.64	0.67	-6.61	1.80
Asset Turnover	0.60	0.57	0.53	0.54	0.53	0.50
Inventory Turnover	26.34	22.99	24.45	28.47	29.08	28.72
Quick Ratio	2.51	2.43	2.44	2.18	2.37	2.11
Current Ratio	2.65	2.58	2.59	2.30	2.50	2.23
Return on Equity (ROE)	4.31%	0.04%	-6.90%	3.99%	2.99%	-3.71%
Return on Assets (ROA)	0.83%	-0.40%	0.34%	0.45%	0.71%	-0.69%
Return on Invested Capital (ROIC)	2.63%	-0.20%	0.96%	1.21%	1.31%	-1.91%
Return on Capital Employed (ROCE)	1.70%	-0.80%	0.70%	0.90%	1.40%	-1.40%
Earnings Yield	8.54%	0.07%	-12.27%	13.08%	11.40%	-12.22%
FCF Yield	4.97%	17.14%	17.54%	18.41%	-4.67%	11.19%
Dividend Yield	1.22%	1.09%	1.09%	2.00%	2.44%	2.15%
Payout Ratio	14.22%	1600.00%	-	14.93%	20.50%	-
Buyback Yield / Dilution	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%
Total Shareholder Return	1.23%	1.10%	1.10%	2.00%	2.44%	2.15%

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