Maezawa Industries Ratios and Metrics

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

Millions JPY. Fiscal year is Jun - May.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 30, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Market Capitalization	31,674	26,286	24,055	12,738	10,932	11,127
Market Cap Growth	50.34%	9.27%	88.85%	16.52%	-1.75%	66.22%
Enterprise Value	32,184	25,931	23,493	9,319	10,129	10,852
Last Close Price	1799.00	1517.11	1283.10	648.01	533.95	511.31
PE Ratio	9.14	8.54	6.81	4.84	5.10	4.47
PS Ratio	0.81	0.70	0.66	0.39	0.35	0.35
PB Ratio	0.97	0.88	0.86	0.52	0.50	0.54
P/TBV Ratio	0.99	0.89	0.87	0.52	0.50	0.54
P/FCF Ratio	-	6.00	364.47	6.38	5.79	3.93
P/OCF Ratio	-	4.74	31.44	4.90	4.72	3.27
EV/Sales Ratio	0.83	0.69	0.64	0.29	0.33	0.34
EV/EBITDA Ratio	5.42	4.86	4.29	2.46	2.82	2.88
EV/EBIT Ratio	6.19	5.57	4.82	2.89	3.33	3.37
EV/FCF Ratio	-	5.92	355.95	4.66	5.37	3.83
Debt / Equity Ratio	0.20	0.08	0.08	0.09	0.11	0.14
Debt / EBITDA Ratio	1.09	0.45	0.41	0.60	0.68	0.78
Debt / FCF Ratio	-	0.55	34.20	1.15	1.29	1.04
Net Debt / Equity Ratio	0.02	-0.36	-0.29	-0.38	-0.36	-0.33
Net Debt / EBITDA Ratio	0.09	-2.05	-1.50	-2.47	-2.21	-1.81
Net Debt / FCF Ratio	-	-2.49	-124.83	-4.69	-4.21	-2.41
Asset Turnover	0.82	0.90	0.90	0.86	0.87	0.92
Inventory Turnover	3.20	4.05	3.97	3.85	3.99	3.93
Quick Ratio	1.76	2.24	2.03	1.69	1.82	1.58
Current Ratio	2.44	2.94	2.65	2.25	2.33	2.07
Return on Equity (ROE)	11.21%	10.64%	13.44%	11.29%	10.02%	12.64%
Return on Assets (ROA)	6.87%	6.94%	7.50%	5.33%	5.32%	5.83%
Return on Invested Capital (ROIC)	11.84%	16.17%	19.88%	17.44%	15.03%	17.18%
Return on Capital Employed (ROCE)	14.50%	14.30%	16.20%	11.90%	12.40%	13.70%
Earnings Yield	10.94%	11.71%	14.68%	20.65%	19.59%	22.37%
FCF Yield	-	16.67%	0.27%	15.69%	17.27%	25.47%
Dividend Yield	2.67%	3.16%	2.81%	4.32%	4.50%	3.91%
Payout Ratio	-	23.56%	15.60%	16.92%	20.96%	12.17%
Buyback Yield / Dilution	0.59%	1.74%	1.00%	0.47%	2.54%	1.39%
Total Shareholder Return	3.26%	4.90%	3.81%	4.79%	7.03%	5.30%

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