GameWith Inc. (TYO:6552)

GameWith Ratios and Metrics

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

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 26, 2026	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Market Capitalization	2,864	3,562	4,558	6,931	8,545	11,007
Market Cap Growth	-30.51%	-21.84%	-34.24%	-18.88%	-22.37%	-8.01%
Enterprise Value	765	1,673	2,079	4,523	6,104	8,805
Last Close Price	164.00	204.00	261.00	389.00	473.00	610.00
PE Ratio	-	-	-	38.72	72.41	-
Forward PE	33.81	-	-	30.39	52.70	-
PS Ratio	0.77	1.03	1.30	1.97	2.74	3.82
PB Ratio	1.05	1.33	1.56	2.06	2.61	3.49
P/TBV Ratio	1.09	1.36	1.57	2.24	2.88	3.60
P/FCF Ratio	39.78	-	33.76	37.88	12.87	-
P/OCF Ratio	31.13	-	32.33	36.87	12.66	-
EV/Sales Ratio	0.20	0.49	0.59	1.29	1.96	3.06
EV/EBITDA Ratio	11.60	-	10.94	9.85	20.35	-
EV/EBIT Ratio	19.62	-	31.03	13.38	30.52	-
EV/FCF Ratio	10.63	-	15.40	24.71	9.19	-
Debt / Equity Ratio	-	0.02	0.10	0.18	0.28	0.40
Debt / EBITDA Ratio	-	-	1.59	1.30	3.09	-
Debt / FCF Ratio	-	-	2.24	3.26	1.40	-
Net Debt / Equity Ratio	-0.77	-0.78	-0.86	-0.77	-0.80	-0.72
Net Debt / EBITDA Ratio	-34.97	13.36	-13.29	-5.65	-8.77	14.31
Net Debt / FCF Ratio	-29.14	7.29	-18.70	-14.17	-3.96	4.89
Asset Turnover	1.07	0.96	0.83	0.74	0.64	0.67
Quick Ratio	3.81	4.19	3.68	4.16	4.08	5.83
Current Ratio	3.94	4.34	3.77	4.25	4.15	5.91
Return on Equity (ROE)	-0.62%	-8.40%	-11.05%	5.40%	3.67%	-6.67%
Return on Assets (ROA)	0.59%	-3.40%	0.99%	4.46%	2.58%	-3.02%
Return on Invested Capital (ROIC)	-3.95%	-40.58%	11.56%	26.81%	14.15%	-14.95%
Return on Capital Employed (ROCE)	1.20%	-7.30%	2.20%	9.20%	5.10%	-5.10%
Earnings Yield	-0.59%	-6.60%	-7.61%	2.58%	1.38%	-1.97%
FCF Yield	2.51%	-8.08%	2.96%	2.64%	7.77%	-4.22%
Buyback Yield / Dilution	0.81%	1.81%	1.20%	0.93%	-0.81%	0.99%

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.