GMO Financial Holdings 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	Aug '26 Aug 18, 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	126,721	103,123	81,059	88,846	58,111	95,899
Market Cap Growth	13.77%	27.22%	-8.77%	52.89%	-39.40%	14.07%
Last Close Price	1074.00	848.28	622.61	656.83	424.66	684.35
PE Ratio	11.78	9.87	17.08	11.62	47.95	9.73
PS Ratio	2.59	2.22	2.01	1.97	1.44	2.17
PB Ratio	2.24	1.95	1.67	1.91	1.41	2.24
P/FCF Ratio	-	8.98	3.45	8.69	15.36	-
P/OCF Ratio	-	8.67	3.42	8.46	12.73	-
Debt / Equity Ratio	4.38	4.73	4.93	4.67	5.12	4.43
Debt / FCF Ratio	-	21.85	10.16	21.23	55.97	-
Net Debt / Equity Ratio	-7.22	-15.34	-16.63	-12.11	-10.68	-11.51
Net Debt / FCF Ratio	15.57	-70.82	-34.29	-55.01	-116.69	14.96
Asset Turnover	0.04	0.03	0.03	0.04	0.04	0.05
Quick Ratio	0.56	0.92	0.90	0.88	0.87	0.88
Current Ratio	1.08	1.08	1.07	1.07	1.06	1.04
Return on Equity (ROE)	19.28%	20.21%	9.79%	17.10%	1.62%	26.50%
Return on Assets (ROA)	0.78%	0.73%	0.37%	0.71%	0.07%	1.23%
Return on Invested Capital (ROIC)	5.37%	3.67%	2.00%	3.29%	0.78%	5.01%
Earnings Yield	8.49%	10.13%	5.85%	8.61%	2.09%	10.28%
FCF Yield	-20.74%	11.13%	28.99%	11.51%	6.51%	-34.38%
Dividend Yield	5.23%	6.79%	4.40%	4.99%	4.95%	7.62%
Payout Ratio	63.05%	61.29%	73.05%	38.75%	298.60%	54.23%
Buyback Yield / Dilution	-	0.00%	-0.89%	-2.49%	0.01%	3.22%
Total Shareholder Return	5.25%	6.79%	3.50%	2.50%	4.95%	10.85%