Harmonic Drive Systems 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 19, 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	414,167	300,061	378,481	417,808	406,230	720,048
Market Cap Growth	9.14%	-20.72%	-9.41%	2.85%	-43.58%	58.31%
Enterprise Value	412,084	304,552	383,996	427,489	410,644	716,789
Last Close Price	4375.00	3148.25	3947.44	4329.21	4130.78	7289.70
PE Ratio	90.18	86.40	-	55.01	61.15	1087.69
Forward PE	104.49	73.54	140.32	254.80	45.01	137.32
PS Ratio	7.21	5.39	6.78	5.84	7.12	19.44
PB Ratio	5.34	3.80	4.77	4.02	4.11	6.54
P/TBV Ratio	6.41	4.49	5.69	6.57	6.95	11.64
P/FCF Ratio	-	113.88	48.57	207.66	78.96	87.50
P/OCF Ratio	-	39.92	29.74	38.51	41.11	75.36
PEG Ratio	4.85	1.83	1.83	1.83	1.83	1.83
EV/Sales Ratio	7.17	5.47	6.88	5.98	7.19	19.36
EV/EBITDA Ratio	53.09	37.93	36.62	21.59	24.17	86.83
EV/EBIT Ratio	276.05	43507.39	3071.97	41.81	46.99	827.70
EV/FCF Ratio	-	115.58	49.27	212.47	79.81	87.11
Debt / Equity Ratio	0.24	0.26	0.30	0.26	0.21	0.09
Debt / EBITDA Ratio	-	2.58	2.27	1.38	1.23	1.15
Debt / FCF Ratio	-	7.87	3.06	13.60	4.06	1.15
Net Debt / Equity Ratio	-0.03	-0.05	0.04	0.06	0.01	-0.11
Net Debt / EBITDA Ratio	-0.27	-0.52	0.33	0.33	0.06	-1.41
Net Debt / FCF Ratio	-	-1.60	0.44	3.26	0.19	-1.42
Asset Turnover	0.51	0.48	0.41	0.48	0.40	0.27
Inventory Turnover	3.19	3.25	3.20	4.18	4.55	4.22
Quick Ratio	2.74	2.74	2.74	2.33	2.51	3.89
Current Ratio	3.94	3.83	4.05	3.17	3.25	4.79
Return on Equity (ROE)	5.91%	4.39%	-27.06%	7.49%	6.43%	0.51%
Return on Assets (ROA)	0.85%	0.00%	0.06%	4.29%	3.86%	0.40%
Return on Invested Capital (ROIC)	2.06%	0.01%	0.13%	7.24%	6.57%	0.48%
Return on Capital Employed (ROCE)	1.60%	0.00%	0.10%	7.40%	6.80%	0.70%
Earnings Yield	1.11%	1.16%	-6.55%	1.82%	1.64%	0.09%
FCF Yield	-	0.88%	2.06%	0.48%	1.27%	1.14%
Dividend Yield	0.46%	0.64%	0.51%	0.65%	0.51%	0.27%
Payout Ratio	-	55.00%	-	27.72%	29.01%	290.94%
Buyback Yield / Dilution	0.33%	0.07%	0.30%	0.96%	0.00%	0.00%
Total Shareholder Return	0.79%	0.71%	0.81%	1.61%	0.51%	0.27%

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