Alue Co.,Ltd. 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 27, 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	2,353	2,655	1,501	1,732	2,346	2,036
Market Cap Growth	33.57%	76.90%	-13.33%	-26.20%	15.25%	36.74%
Enterprise Value	1,678	1,936	847	958	1,615	1,531
Last Close Price	923.00	1042.00	586.03	669.24	899.29	776.65
PE Ratio	8.46	10.97	-	30.92	14.13	11.13
Forward PE	-	10.35	10.35	10.35	11.83	11.61
PS Ratio	0.65	0.73	0.49	0.57	0.85	0.85
PB Ratio	1.81	1.88	1.27	1.38	1.95	1.96
P/TBV Ratio	2.33	2.41	1.76	1.49	2.10	2.13
P/FCF Ratio	-	4.93	-	13.02	26.07	5.82
P/OCF Ratio	-	4.93	-	13.02	26.07	5.58
EV/Sales Ratio	0.46	0.53	0.27	0.32	0.58	0.64
EV/EBITDA Ratio	3.83	4.54	-	7.60	5.85	4.84
EV/EBIT Ratio	4.65	5.47	-	11.27	6.99	5.49
EV/FCF Ratio	-	3.59	-	7.20	17.95	4.37
Debt / Equity Ratio	0.50	0.33	0.38	0.17	0.33	0.64
Debt / EBITDA Ratio	1.50	1.09	-	1.69	1.44	2.11
Debt / FCF Ratio	-	0.87	-	1.60	4.41	1.90
Net Debt / Equity Ratio	-0.52	-0.59	-0.32	-0.61	-0.58	-0.64
Net Debt / EBITDA Ratio	-1.54	-1.95	34.00	-6.13	-2.53	-2.09
Net Debt / FCF Ratio	-	-1.54	8.13	-5.81	-7.77	-1.89
Asset Turnover	1.78	1.69	1.71	1.69	1.43	1.21
Quick Ratio	2.03	2.13	2.27	3.55	3.67	3.00
Current Ratio	2.20	2.27	2.50	3.73	3.78	3.08
Return on Equity (ROE)	24.13%	18.63%	-5.98%	4.55%	14.83%	19.47%
Return on Assets (ROA)	11.08%	10.28%	-2.21%	2.97%	7.46%	8.80%
Return on Invested Capital (ROIC)	46.80%	34.55%	-9.89%	11.62%	38.61%	41.59%
Return on Capital Employed (ROCE)	25.20%	22.80%	-4.70%	6.50%	16.30%	19.40%
Earnings Yield	11.94%	9.12%	-4.86%	3.23%	7.07%	8.99%
FCF Yield	-	20.30%	-3.06%	7.68%	3.84%	17.19%
Dividend Yield	1.19%	0.67%	1.19%	1.05%	-	0.90%
Payout Ratio	-	7.03%	-	30.36%	10.24%	-
Buyback Yield / Dilution	-1.32%	-1.28%	1.09%	-1.11%	0.75%	-1.56%
Total Shareholder Return	-0.07%	-0.61%	2.28%	-0.07%	0.75%	-0.66%

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