Koyou Rentia 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	Feb '26 Feb 13, 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	15,126	14,294	11,706	11,203	8,032	8,340
Market Cap Growth	30.32%	22.11%	4.49%	39.48%	-3.70%	18.07%
Enterprise Value	11,890	12,043	11,817	11,039	9,668	10,098
Last Close Price	1360.00	1291.00	1029.69	977.36	682.83	687.88
PE Ratio	7.94	7.38	7.56	6.98	6.43	5.44
Forward PE	-	6.70	6.70	6.69	5.59	5.83
PS Ratio	0.44	0.41	0.37	0.36	0.31	0.35
PB Ratio	1.20	1.13	1.06	1.15	0.97	1.16
P/TBV Ratio	1.28	1.21	1.15	1.27	1.11	1.17
P/FCF Ratio	4.97	4.70	52.73	7.15	7.24	4.46
P/OCF Ratio	3.00	2.83	4.99	2.89	2.64	2.56
EV/Sales Ratio	0.34	0.35	0.37	0.36	0.37	0.42
EV/EBITDA Ratio	2.26	2.29	2.78	2.59	2.43	2.49
EV/EBIT Ratio	3.96	4.01	5.68	4.52	3.98	4.00
EV/FCF Ratio	3.91	3.96	53.23	7.05	8.72	5.39
Debt / Equity Ratio	0.03	0.03	0.11	0.19	0.36	0.36
Debt / EBITDA Ratio	0.06	0.06	0.29	0.44	0.75	0.65
Debt / FCF Ratio	0.11	0.11	5.61	1.19	2.68	1.40
Net Debt / Equity Ratio	-0.26	-0.26	-0.08	-0.11	0.07	0.07
Net Debt / EBITDA Ratio	-0.62	-0.62	-0.20	-0.25	0.15	0.13
Net Debt / FCF Ratio	-1.06	-1.06	-3.87	-0.68	0.53	0.27
Asset Turnover	1.79	1.79	1.70	1.70	1.61	1.64
Inventory Turnover	39.86	39.86	53.82	52.67	44.41	57.74
Quick Ratio	1.27	1.27	1.06	0.96	0.91	0.87
Current Ratio	1.48	1.48	1.25	1.06	1.00	0.95
Return on Equity (ROE)	16.36%	16.36%	14.87%	17.80%	16.16%	23.51%
Return on Assets (ROA)	9.68%	9.68%	6.93%	8.37%	9.34%	10.74%
Return on Invested Capital (ROIC)	20.26%	19.89%	15.65%	17.63%	16.57%	20.85%
Return on Capital Employed (ROCE)	22.40%	22.40%	17.70%	23.20%	25.10%	31.00%
Earnings Yield	12.81%	13.55%	13.23%	14.32%	15.55%	18.38%
FCF Yield	20.12%	21.30%	1.90%	13.98%	13.81%	22.45%
Dividend Yield	2.30%	-	2.91%	2.81%	3.29%	3.13%
Payout Ratio	22.72%	22.72%	19.37%	15.15%	21.14%	9.85%
Buyback Yield / Dilution	-0.46%	-0.46%	-1.68%	-1.08%	0.15%	-2.69%
Total Shareholder Return	1.84%	-0.46%	1.24%	1.74%	3.45%	0.43%

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