INCLUSIVE Holdings Inc. (TYO:7078)

INCLUSIVE Holdings Ratios and Metrics

Market cap in millions JPY. Fiscal year is April - March.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 12, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Market Capitalization	4,132	4,774	7,552	9,986	10,392	16,133
Market Cap Growth	-21.07%	-36.78%	-24.37%	-3.91%	-35.58%	709.91%
Enterprise Value	3,207	4,008	6,834	9,847	9,691	15,116
Last Close Price	411.00	475.00	755.00	1004.00	1270.00	2066.67
PE Ratio	-	-	24.13	-	-	733.34
Forward PE	-	-	-	-	11.96	11.96
PS Ratio	0.90	0.98	1.41	2.08	5.96	11.73
PB Ratio	2.39	2.24	2.22	3.25	5.41	10.76
P/TBV Ratio	3.07	3.07	4.96	14.27	9.82	12.27
P/FCF Ratio	-	-	139.85	369.85	94.48	-
P/OCF Ratio	-	-	85.82	208.04	91.97	-
EV/Sales Ratio	0.70	0.82	1.27	2.05	5.56	10.99
EV/EBITDA Ratio	-	37.82	41.93	-	206.20	260.63
EV/EBIT Ratio	-	-	-	-	-	472.39
EV/FCF Ratio	-9.11	-	126.56	364.71	88.10	-
Debt / Equity Ratio	0.37	0.32	0.23	0.33	0.33	0.43
Debt / EBITDA Ratio	-	6.50	4.79	-	13.43	10.98
Debt / FCF Ratio	-	-	14.44	36.96	5.74	-
Net Debt / Equity Ratio	-0.64	-0.69	-0.42	-0.26	-0.32	-0.68
Net Debt / EBITDA Ratio	14.27	-13.80	-8.80	16.38	-13.13	-17.50
Net Debt / FCF Ratio	3.16	10.76	-26.56	-29.11	-5.61	18.13
Asset Turnover	1.10	1.08	0.99	1.11	0.64	0.70
Inventory Turnover	33.04	35.57	31.21	-	-	-
Quick Ratio	2.66	2.80	2.85	1.94	1.95	3.71
Current Ratio	2.85	3.01	3.02	2.15	2.07	3.89
Return on Equity (ROE)	-62.97%	-47.86%	9.73%	-36.38%	-6.32%	1.59%
Return on Assets (ROA)	-7.01%	-5.06%	-1.09%	-5.14%	-0.98%	1.02%
Return on Invested Capital (ROIC)	-73.44%	-27.84%	-3.65%	-19.79%	-4.81%	5.52%
Return on Capital Employed (ROCE)	-19.50%	-12.90%	-2.20%	-8.30%	-1.90%	1.70%
Earnings Yield	-31.32%	-22.47%	4.15%	-8.72%	-1.11%	0.14%
FCF Yield	-8.52%	-2.85%	0.71%	0.27%	1.06%	-0.35%
Buyback Yield / Dilution	1.04%	0.99%	-3.78%	-24.03%	-5.89%	-7.63%

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