Estelle 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
Period Ending	Feb '26 Feb 13, 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	6,632	6,182	6,894	6,494	6,812	7,089
Market Cap Growth	3.60%	-10.33%	6.17%	-4.68%	-3.90%	8.99%
Enterprise Value	12,582	11,308	11,992	11,259	9,786	9,951
Last Close Price	633.00	590.00	629.30	561.78	564.57	563.62
PE Ratio	-	-	-	64.94	93.32	23.17
Forward PE	-	6.60	6.60	6.60	6.60	6.60
PS Ratio	0.21	0.20	0.22	0.22	0.23	0.25
PB Ratio	0.58	0.51	0.55	0.47	0.48	0.50
P/TBV Ratio	0.62	0.53	0.56	0.48	0.50	0.52
P/FCF Ratio	-	-	17.15	-	-	-
P/OCF Ratio	-	52.39	7.01	-	200.37	54.11
EV/Sales Ratio	0.39	0.36	0.38	0.38	0.33	0.36
EV/EBITDA Ratio	24.62	19.80	20.47	21.82	9.15	10.38
EV/EBIT Ratio	79.13	59.83	73.12	104.25	17.26	23.52
EV/FCF Ratio	-	-	29.83	-	-	-
Debt / Equity Ratio	0.85	0.79	0.82	0.77	0.77	0.72
Debt / EBITDA Ratio	19.04	16.82	17.72	20.76	10.19	10.55
Debt / FCF Ratio	-	-	25.83	-	-	-
Net Debt / Equity Ratio	0.46	0.37	0.31	0.29	0.16	0.12
Net Debt / EBITDA Ratio	10.42	7.86	6.77	7.87	2.13	1.81
Net Debt / FCF Ratio	-	-13.05	9.87	-2.51	-5.72	-3.99
Asset Turnover	1.05	1.01	0.96	0.87	0.88	0.82
Inventory Turnover	0.89	0.83	0.83	0.76	0.83	0.76
Quick Ratio	0.66	0.73	0.84	0.81	0.96	0.97
Current Ratio	2.17	2.37	2.42	2.42	2.39	2.34
Return on Equity (ROE)	-4.59%	-2.61%	-7.35%	0.64%	0.60%	2.18%
Return on Assets (ROA)	0.32%	0.38%	0.31%	0.20%	1.04%	0.77%
Return on Invested Capital (ROIC)	0.95%	1.13%	-13.04%	0.54%	0.88%	2.72%
Return on Capital Employed (ROCE)	0.80%	1.00%	0.80%	0.50%	2.40%	1.80%
Earnings Yield	-8.65%	-5.58%	-14.20%	1.54%	1.07%	4.32%
FCF Yield	-	-5.56%	5.83%	-24.90%	-5.86%	-6.14%
Dividend Yield	4.17%	4.58%	4.29%	4.81%	4.78%	4.79%
Payout Ratio	-	-	-	286.00%	391.78%	93.46%
Buyback Yield / Dilution	0.01%	0.21%	1.20%	-	-	-
Total Shareholder Return	4.18%	4.79%	5.49%	4.81%	4.78%	4.79%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.