GMO Media Ratios and Metrics

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug '25 Aug 7, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	9,075	7,763	5,293	2,912	3,042	2,442
Market Cap Growth	60.88%	46.65%	81.77%	-4.25%	24.54%	-
Enterprise Value	7,380	4,537	2,042	224	372	377
Last Close Price	5060.00	4480.00	2950.14	1583.68	1604.04	1286.55
PE Ratio	13.16	13.60	14.66	15.91	434.50	-
PS Ratio	1.31	1.18	0.85	0.52	0.36	0.49
PB Ratio	3.12	2.76	2.21	1.39	1.61	1.30
P/TBV Ratio	4.05	3.30	2.36	1.48	1.68	1.33
P/FCF Ratio	-	15.62	8.99	7.54	6.01	15.36
P/OCF Ratio	-	15.53	8.94	7.37	5.96	14.54
EV/Sales Ratio	1.07	0.69	0.33	0.04	0.04	0.08
EV/EBITDA Ratio	7.70	5.57	3.52	0.63	4.37	-
EV/EBIT Ratio	8.16	5.95	3.82	0.72	7.58	-
EV/FCF Ratio	-	9.13	3.47	0.58	0.73	2.37
Debt / Equity Ratio	0.02	0.01	0.00	0.01	0.01	0.01
Debt / EBITDA Ratio	0.07	0.03	0.01	0.04	0.20	-
Debt / FCF Ratio	-	0.05	0.01	0.03	0.03	0.13
Asset Turnover	1.18	1.17	1.20	1.16	2.08	-
Inventory Turnover	98.32	90.93	83.95	69.31	136.53	-
Quick Ratio	0.96	1.49	1.48	1.44	1.42	1.75
Current Ratio	1.50	1.58	1.56	1.51	1.51	1.87
Return on Equity (ROE)	25.61%	21.90%	16.08%	9.20%	0.37%	-
Return on Assets (ROA)	9.59%	8.42%	6.39%	4.03%	0.74%	-
Return on Capital (ROIC)	20.51%	18.19%	14.80%	9.67%	1.61%	-
Return on Capital Employed (ROCE)	30.40%	26.80%	22.10%	14.70%	2.60%	-
Earnings Yield	7.68%	7.36%	6.82%	6.28%	0.23%	-16.71%
FCF Yield	-	6.40%	11.13%	13.26%	16.64%	6.51%
Dividend Yield	4.64%	3.64%	3.56%	3.41%	-	-
Payout Ratio	-	31.87%	25.49%	1.64%	-	-
Buyback Yield / Dilution	-1.21%	-2.10%	-2.28%	-0.90%	0.52%	-
Total Shareholder Return	3.59%	1.54%	1.28%	2.51%	0.52%	-

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