Frontier Management 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	Mar '26 Mar 4, 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	6,605	7,509	8,409	17,707	14,445	8,556
Market Cap Growth	-25.71%	-10.70%	-52.51%	22.58%	68.83%	-68.69%
Enterprise Value	11,313	16,455	8,149	16,317	12,562	7,285
Last Close Price	561.00	638.00	716.00	1511.00	1227.82	714.60
PE Ratio	-	-	-	22.70	25.98	25.32
Forward PE	-	27.30	27.30	27.30	27.30	27.30
PS Ratio	0.49	0.56	0.91	1.77	1.83	1.49
PB Ratio	0.66	0.76	0.78	2.60	4.79	3.49
P/TBV Ratio	-	-	3.42	5.06	5.42	3.51
P/FCF Ratio	-	-	-	94.19	12.42	29.51
P/OCF Ratio	-	-	-	78.70	11.56	27.08
EV/Sales Ratio	0.84	1.22	0.88	1.63	1.59	1.27
EV/EBITDA Ratio	120.72	158.20	-	12.03	12.66	13.57
EV/EBIT Ratio	-	-	-	13.03	13.84	14.54
EV/FCF Ratio	-5.49	-	-	86.79	10.80	25.12
Debt / Equity Ratio	0.54	0.54	0.13	0.23	0.26	-
Debt / EBITDA Ratio	51.90	51.90	-	1.17	0.78	-
Debt / FCF Ratio	-	-	-	8.45	0.67	-
Net Debt / Equity Ratio	-0.32	-0.32	-0.57	-0.62	-0.80	-0.73
Net Debt / EBITDA Ratio	-30.67	-30.67	11.63	-3.13	-2.44	-3.32
Net Debt / FCF Ratio	1.55	1.55	2.45	-22.60	-2.08	-6.15
Asset Turnover	0.83	0.83	0.74	1.21	1.67	1.51
Quick Ratio	2.66	2.66	5.26	3.05	2.20	2.22
Current Ratio	3.02	3.02	5.41	3.18	2.29	2.34
Return on Equity (ROE)	-	-	-8.03%	16.09%	20.68%	13.80%
Return on Assets (ROA)	-	-	-3.16%	9.47%	11.98%	8.23%
Return on Invested Capital (ROIC)	-3.88%	-6.14%	-17.67%	50.58%	58.19%	54.29%
Return on Capital Employed (ROCE)	-2.40%	-2.40%	-5.20%	15.10%	24.00%	19.70%
Earnings Yield	-16.75%	-14.74%	-8.25%	4.41%	3.85%	3.95%
FCF Yield	-31.18%	-27.43%	-29.95%	1.06%	8.05%	3.39%
Dividend Yield	-	-	-	2.71%	2.28%	1.40%
Payout Ratio	-	-	-	41.03%	20.32%	40.53%
Buyback Yield / Dilution	-0.21%	-0.21%	0.06%	-1.11%	-0.29%	0.69%
Total Shareholder Return	-0.21%	-0.21%	0.06%	1.60%	1.99%	2.09%

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