Net Protections Holdings 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	2020
Period Ending	Sep '25 Sep 23, 2025	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	2020
Market Capitalization	93,382	46,586	22,176	51,511	68,381	-	Upgrade
Market Cap Growth	218.21%	110.08%	-56.95%	-24.67%	-	-	Upgrade
Enterprise Value	83,682	38,868	17,617	47,257	60,222	-	Upgrade
Last Close Price	940.00	477.00	228.00	532.00	709.00	-	Upgrade
PE Ratio	55.03	34.51	-	-	290.98	-	Upgrade
Forward PE	63.47	37.27	-	-	128.65	-	Upgrade
PS Ratio	3.90	2.08	1.09	2.73	3.75	-	Upgrade
PB Ratio	4.71	2.42	1.25	2.79	3.67	-	Upgrade
P/TBV Ratio	29.21	17.42	15.56	19.58	19.72	-	Upgrade
P/FCF Ratio	8.78	7.16	11.57	-	72.59	-	Upgrade
P/OCF Ratio	8.76	7.09	11.48	-	71.90	-	Upgrade
PEG Ratio	-	21.21	21.21	21.21	-	-	Upgrade
EV/Sales Ratio	3.50	1.73	0.87	2.51	3.31	-	Upgrade
EV/EBITDA Ratio	19.69	10.42	17.89	48.37	27.52	-	Upgrade
EV/EBIT Ratio	32.22	18.49	-	-	68.98	-	Upgrade
EV/FCF Ratio	7.87	5.98	9.19	-	63.93	-	Upgrade
Debt / Equity Ratio	0.52	0.54	0.48	0.46	0.31	0.66	Upgrade
Debt / EBITDA Ratio	2.44	2.76	8.67	8.66	2.60	-	Upgrade
Debt / FCF Ratio	0.97	1.58	4.46	-	6.03	-	Upgrade
Asset Turnover	0.34	0.34	0.35	0.35	0.37	0.41	Upgrade
Quick Ratio	1.09	1.08	1.08	1.13	1.18	0.98	Upgrade
Current Ratio	1.09	1.09	1.09	1.14	1.19	0.99	Upgrade
Return on Equity (ROE)	8.88%	7.23%	-4.69%	-2.39%	1.61%	7.20%	Upgrade
Return on Assets (ROA)	2.28%	2.00%	-0.69%	-0.47%	1.11%	2.00%	Upgrade
Return on Capital (ROIC)	5.43%	4.71%	-1.50%	-0.99%	2.62%	4.50%	Upgrade
Return on Capital Employed (ROCE)	10.30%	8.50%	-	-	3.60%	8.10%	Upgrade
Earnings Yield	1.81%	2.90%	-3.73%	-0.86%	0.34%	-	Upgrade
FCF Yield	11.38%	13.96%	8.64%	-5.27%	1.38%	-	Upgrade
Buyback Yield / Dilution	-1.92%	-1.48%	-0.35%	-4.77%	-7.11%	-9.45%	Upgrade

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