Mercuria 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 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '25 Apr 3, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	15,208	15,207	13,549	11,790	12,087
Market Cap Growth	12.23%	12.23%	14.93%	-2.46%	-
Enterprise Value	13,231	13,469	11,164	-3,823	-82
Last Close Price	786.00	788.00	681.94	543.29	527.62
PE Ratio	30.10	30.11	12.84	7.55	9.27
PS Ratio	2.73	2.73	2.32	2.56	2.90
PB Ratio	0.87	0.81	0.74	0.67	0.76
P/TBV Ratio	0.87	0.87	0.79	0.71	0.80
P/FCF Ratio	23.29	23.29	11.39	-	83.36
P/OCF Ratio	23.22	23.22	10.91	-	67.90
EV/Sales Ratio	2.38	2.42	1.91	-	-
EV/EBITDA Ratio	12.26	12.77	7.90	-	-
EV/EBIT Ratio	13.24	13.81	8.31	-	-
EV/FCF Ratio	20.26	20.63	9.38	-	-
Debt / Equity Ratio	-	-	-	0.05	0.06
Debt / EBITDA Ratio	-	-	-	0.40	0.48
Debt / FCF Ratio	-	-	-	-	6.02
Asset Turnover	0.27	0.27	0.30	0.24	-
Quick Ratio	14.24	14.24	24.00	14.95	17.48
Current Ratio	14.36	14.36	24.87	15.97	17.95
Return on Equity (ROE)	3.25%	3.25%	6.71%	10.22%	-
Return on Assets (ROA)	2.99%	2.99%	4.24%	6.76%	-
Return on Capital (ROIC)	3.28%	3.28%	4.59%	7.32%	-
Return on Capital Employed (ROCE)	5.00%	5.00%	7.10%	10.90%	10.30%
Earnings Yield	3.32%	3.32%	7.79%	13.25%	10.79%
FCF Yield	4.29%	4.29%	8.78%	-3.15%	1.20%
Dividend Yield	2.77%	-	3.08%	3.68%	3.79%
Payout Ratio	82.18%	82.18%	38.86%	26.76%	26.23%
Buyback Yield / Dilution	1.30%	1.30%	4.34%	-20.49%	-
Total Shareholder Return	4.07%	1.30%	7.42%	-16.81%	3.79%

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