Di-Nikko Engineering Ratios and Metrics

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 19, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	4,045	3,243	3,049	3,177	3,202	2,704
Market Cap Growth	34.88%	6.36%	-4.04%	-0.77%	18.43%	-40.75%
Enterprise Value	11,139	12,061	12,969	14,968	13,731	11,846
Last Close Price	610.00	489.00	436.20	445.16	442.46	453.10
PE Ratio	19.48	15.59	11.01	9.10	3.22	-
PS Ratio	0.11	0.09	0.08	0.08	0.09	0.09
PB Ratio	0.49	0.39	0.38	0.46	0.52	0.75
P/TBV Ratio	0.64	0.51	0.48	0.58	0.67	0.82
P/FCF Ratio	2.33	1.87	2.54	5.77	-	-
P/OCF Ratio	1.58	1.27	1.75	3.26	-	-
EV/Sales Ratio	0.30	0.33	0.33	0.38	0.41	0.40
EV/EBITDA Ratio	8.75	9.56	9.47	12.48	12.21	16.78
EV/EBIT Ratio	17.16	18.90	20.14	25.68	21.19	60.44
EV/FCF Ratio	6.41	6.94	10.79	27.17	-	-
Debt / Equity Ratio	1.43	1.43	1.55	1.84	2.11	2.95
Debt / EBITDA Ratio	9.30	9.30	9.07	10.61	11.61	15.16
Debt / FCF Ratio	6.75	6.75	10.34	23.09	-	-
Net Debt / Equity Ratio	0.77	0.77	1.01	1.33	1.64	2.61
Net Debt / EBITDA Ratio	5.04	5.04	5.93	7.68	9.00	13.41
Net Debt / FCF Ratio	3.66	3.66	6.76	16.70	-13.17	-14.58
Asset Turnover	1.26	1.26	1.33	1.33	1.33	1.47
Inventory Turnover	4.54	4.54	4.12	3.81	3.49	4.21
Quick Ratio	0.93	0.93	0.91	0.79	0.72	0.61
Current Ratio	1.35	1.35	1.43	1.36	1.27	1.36
Return on Equity (ROE)	3.77%	3.77%	4.91%	6.30%	19.85%	-2.05%
Return on Assets (ROA)	1.36%	1.36%	1.37%	1.23%	1.59%	0.60%
Return on Invested Capital (ROIC)	2.22%	2.18%	3.31%	2.85%	3.88%	-2.18%
Return on Capital Employed (ROCE)	5.40%	5.40%	5.00%	4.80%	5.90%	2.00%
Earnings Yield	5.14%	6.41%	9.09%	10.98%	31.08%	-3.33%
FCF Yield	42.96%	53.60%	39.42%	17.34%	-24.02%	-24.01%
Dividend Yield	2.61%	3.27%	2.75%	2.70%	2.71%	2.21%
Payout Ratio	33.65%	33.65%	27.08%	24.64%	5.33%	-
Buyback Yield / Dilution	1.78%	1.78%	0.08%	-19.07%	-5.85%	0.56%
Total Shareholder Return	4.44%	5.06%	2.83%	-16.38%	-3.14%	2.76%

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