Pilot 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	FY 2020
Period Ending	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	184,508	187,382	165,727	189,555	173,551	114,228
Market Cap Growth	7.73%	13.07%	-12.57%	9.22%	51.93%	-34.48%
Enterprise Value	149,410	150,301	126,934	150,329	139,444	95,706
Last Close Price	4960.00	4732.53	3985.40	4456.66	4006.44	2598.36
PE Ratio	13.92	12.34	12.13	12.02	12.16	11.50
Forward PE	12.20	19.85	19.85	19.85	19.85	19.85
PS Ratio	1.47	1.49	1.40	1.68	1.68	1.31
PB Ratio	1.29	1.32	1.25	1.61	1.70	1.30
P/TBV Ratio	1.37	1.42	1.34	1.72	1.83	1.42
P/FCF Ratio	-	16.25	139.38	20.09	10.52	10.97
P/OCF Ratio	-	8.24	16.29	13.78	8.76	7.55
EV/Sales Ratio	1.19	1.19	1.07	1.33	1.35	1.10
EV/EBITDA Ratio	6.45	6.56	5.37	6.00	6.09	5.31
EV/EBIT Ratio	8.38	8.44	6.68	7.08	7.22	6.77
EV/FCF Ratio	-	13.03	106.76	15.93	8.45	9.19
Debt / Equity Ratio	0.00	0.01	0.02	0.04	0.09	0.17
Debt / EBITDA Ratio	0.02	0.04	0.11	0.18	0.41	0.80
Debt / FCF Ratio	-	0.07	2.21	0.47	0.57	1.39
Net Debt / Equity Ratio	-0.25	-0.28	-0.28	-0.35	-0.36	-0.27
Net Debt / EBITDA Ratio	-1.56	-1.71	-1.54	-1.66	-1.62	-1.32
Net Debt / FCF Ratio	-	-3.39	-30.73	-4.41	-2.25	-2.29
Asset Turnover	0.73	0.74	0.73	0.75	0.77	0.70
Inventory Turnover	1.65	1.65	1.62	1.80	2.03	1.82
Quick Ratio	2.12	2.00	2.01	1.87	1.76	2.09
Current Ratio	3.57	3.31	3.39	2.90	2.53	3.03
Return on Equity (ROE)	9.85%	11.12%	10.99%	14.39%	15.10%	12.04%
Return on Assets (ROA)	6.47%	6.49%	7.35%	8.86%	9.06%	7.08%
Return on Invested Capital (ROIC)	11.61%	12.80%	15.01%	21.02%	20.94%	15.47%
Return on Capital Employed (ROCE)	12.30%	12.40%	14.10%	17.70%	18.60%	14.70%
Earnings Yield	7.41%	8.10%	8.24%	8.32%	8.22%	8.70%
FCF Yield	-	6.16%	0.72%	4.98%	9.51%	9.12%
Dividend Yield	2.36%	2.47%	2.51%	2.02%	1.50%	2.12%
Payout Ratio	-	26.66%	28.85%	17.50%	15.87%	19.84%
Buyback Yield / Dilution	0.75%	0.95%	-0.01%	-0.01%	-	-
Total Shareholder Return	3.10%	3.42%	2.50%	2.01%	1.50%	2.12%

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