Insource Ratios and Metrics

Market cap in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 5, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Capitalization	60,879	80,784	85,747	87,138	110,508	91,726
Market Cap Growth	-28.23%	-5.79%	-1.60%	-21.15%	20.48%	46.69%
Enterprise Value	54,828	73,963	80,980	84,554	107,424	88,929
Last Close Price	725.00	962.00	995.74	989.38	1239.04	1019.74
PE Ratio	14.64	19.56	25.56	32.56	49.49	58.39
Forward PE	12.36	17.38	22.51	28.07	43.34	48.52
PS Ratio	4.12	5.57	6.87	8.08	11.73	12.23
PB Ratio	5.37	6.47	8.63	10.99	18.05	20.39
P/TBV Ratio	5.86	7.00	9.53	12.47	19.46	22.67
P/FCF Ratio	-	18.72	23.02	48.63	59.77	81.83
P/OCF Ratio	-	18.38	21.27	30.03	43.44	38.93
EV/Sales Ratio	3.71	5.10	6.49	7.84	11.41	11.86
EV/EBITDA Ratio	8.98	12.00	15.81	20.51	30.54	35.01
EV/EBIT Ratio	9.26	12.37	16.40	21.46	31.91	36.98
EV/FCF Ratio	-	17.14	21.74	47.18	58.10	79.33
Net Debt / Equity Ratio	-0.53	-0.66	-0.57	-0.44	-0.62	-0.58
Net Debt / EBITDA Ratio	-0.99	-1.33	-1.11	-0.85	-1.09	-1.03
Net Debt / FCF Ratio	-	-1.90	-1.53	-1.96	-2.07	-2.34
Asset Turnover	-	0.99	1.04	1.11	1.22	1.35
Inventory Turnover	-	69.11	43.68	45.80	50.69	48.08
Quick Ratio	2.80	2.80	2.27	1.74	1.96	1.59
Current Ratio	2.86	2.84	2.32	1.82	2.06	1.71
Return on Equity (ROE)	-	36.84%	37.57%	38.09%	42.04%	42.57%
Return on Assets (ROA)	-	25.48%	25.74%	25.23%	27.16%	27.06%
Return on Invested Capital (ROIC)	123.52%	98.37%	80.09%	80.27%	108.73%	126.97%
Return on Capital Employed (ROCE)	51.80%	47.60%	49.50%	49.40%	54.60%	52.70%
Earnings Yield	6.83%	5.11%	3.91%	3.07%	2.02%	1.71%
FCF Yield	-	5.34%	4.34%	2.06%	1.67%	1.22%
Dividend Yield	4.13%	2.60%	2.01%	1.31%	0.87%	0.76%
Payout Ratio	-	40.63%	32.61%	33.82%	29.20%	24.63%
Buyback Yield / Dilution	-0.09%	-0.01%	0.33%	0.00%	-0.26%	0.06%
Total Shareholder Return	4.19%	2.59%	2.34%	1.32%	0.61%	0.82%

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