Anshin Guarantor Service Ratios and Metrics

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 9, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	3,127	2,623	4,447	4,674	5,321	7,137
Market Cap Growth	22.45%	-41.02%	-4.85%	-12.16%	-25.44%	62.70%
Enterprise Value	2,998	2,116	3,809	3,657	4,413	6,277
Last Close Price	180.00	151.00	251.11	252.03	283.64	376.58
PE Ratio	29.50	29.47	11.92	9.92	13.30	13.19
PS Ratio	0.54	0.49	0.92	1.04	1.29	1.81
PB Ratio	1.29	1.11	1.91	2.16	3.04	2.43
P/TBV Ratio	1.37	1.18	2.03	2.32	3.42	2.65
P/FCF Ratio	-	-	-	25.68	38.84	18.07
P/OCF Ratio	-	-	-	25.26	31.30	17.98
EV/Sales Ratio	0.52	0.39	0.79	0.81	1.07	1.59
EV/EBITDA Ratio	28.28	17.78	7.66	5.51	8.04	8.25
EV/EBIT Ratio	65.17	35.87	8.66	6.40	9.64	9.34
EV/FCF Ratio	-10.74	-	-	20.09	32.21	15.89
Debt / Equity Ratio	0.27	0.25	0.22	0.16	0.20	0.10
Debt / EBITDA Ratio	6.13	5.04	1.01	0.53	0.64	0.39
Debt / FCF Ratio	-	-	-	1.92	2.56	0.76
Net Debt / Equity Ratio	-0.05	-0.14	-0.31	-0.47	-0.53	-0.31
Net Debt / EBITDA Ratio	-1.22	-2.76	-1.43	-1.52	-1.70	-1.21
Net Debt / FCF Ratio	0.46	1.30	10.77	-5.56	-6.80	-2.33
Asset Turnover	0.45	0.45	0.47	0.51	0.58	0.70
Quick Ratio	0.24	0.29	0.35	0.40	0.41	0.73
Current Ratio	1.09	1.09	1.12	1.14	1.09	1.74
Return on Equity (ROE)	4.42%	3.80%	16.62%	24.07%	17.07%	20.13%
Return on Assets (ROA)	0.22%	0.31%	2.67%	4.07%	3.99%	7.42%
Return on Invested Capital (ROIC)	1.55%	2.15%	21.58%	40.39%	22.15%	23.58%
Return on Capital Employed (ROCE)	1.90%	2.50%	18.90%	26.30%	26.10%	22.70%
Earnings Yield	3.39%	3.39%	8.39%	10.08%	7.52%	7.58%
FCF Yield	-8.92%	-9.64%	-1.48%	3.89%	2.57%	5.54%
Payout Ratio	49.06%	58.43%	14.48%	11.25%	13.25%	6.65%
Buyback Yield / Dilution	-	0.43%	2.95%	-	-	0.00%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.