Mirai Industry 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 25, 2026	Mar '25 Mar 20, 2025	Mar '24 Mar 20, 2024	Mar '23 Mar 20, 2023	Mar '22 Mar 20, 2022	Mar '21 Mar 20, 2021
Market Capitalization	52,519	61,495	71,876	25,968	26,406	30,286
Market Cap Growth	-7.43%	-14.44%	176.78%	-1.66%	-12.81%	6.52%
Enterprise Value	31,816	43,659	55,117	4,911	6,739	14,725
Last Close Price	3250.00	3667.13	4116.53	1340.61	1320.03	1468.70
PE Ratio	11.17	12.72	14.05	9.47	10.43	10.72
Forward PE	10.91	14.53	14.53	14.53	14.53	14.53
PS Ratio	1.15	1.36	1.63	0.66	0.72	0.84
PB Ratio	0.96	1.15	1.42	0.52	0.55	0.66
P/TBV Ratio	0.98	1.17	1.44	0.53	0.56	0.67
P/FCF Ratio	-	12.75	39.76	11.74	6.15	12.39
P/OCF Ratio	-	8.17	15.38	6.49	4.38	6.03
EV/Sales Ratio	0.70	0.97	1.25	0.12	0.18	0.41
EV/EBITDA Ratio	3.51	4.75	5.81	0.79	1.04	2.25
EV/EBIT Ratio	4.77	6.33	7.52	1.21	1.67	3.52
EV/FCF Ratio	-	9.05	30.49	2.22	1.57	6.02
Debt / Equity Ratio	0.01	0.01	0.01	0.01	0.01	0.01
Debt / EBITDA Ratio	0.05	0.03	0.03	0.04	0.05	0.08
Debt / FCF Ratio	-	0.05	0.15	0.11	0.08	0.21
Net Debt / Equity Ratio	-0.39	-0.42	-0.39	-0.46	-0.45	-0.40
Net Debt / EBITDA Ratio	-2.37	-2.43	-2.07	-3.68	-3.32	-2.83
Net Debt / FCF Ratio	-	-4.63	-10.88	-10.33	-5.01	-7.58
Asset Turnover	0.69	0.69	0.69	0.63	0.62	0.63
Inventory Turnover	4.23	4.26	4.31	4.55	4.50	4.48
Quick Ratio	3.56	3.31	3.20	2.93	2.97	2.91
Current Ratio	4.36	4.04	3.97	3.56	3.60	3.47
Return on Equity (ROE)	8.94%	9.41%	10.31%	5.77%	5.56%	6.49%
Return on Assets (ROA)	6.30%	6.63%	7.18%	4.04%	4.22%	4.53%
Return on Invested Capital (ROIC)	14.35%	15.39%	17.50%	10.36%	10.28%	10.38%
Return on Capital Employed (ROCE)	11.60%	12.30%	13.70%	7.70%	8.10%	8.60%
Earnings Yield	8.95%	7.86%	7.12%	10.56%	9.59%	9.33%
FCF Yield	-	7.85%	2.51%	8.52%	16.27%	8.07%
Dividend Yield	3.99%	4.09%	3.64%	3.73%	3.79%	2.72%
Payout Ratio	-	53.40%	26.39%	32.82%	32.00%	25.48%
Buyback Yield / Dilution	-0.15%	4.00%	2.33%	-0.09%	-0.07%	4.14%
Total Shareholder Return	3.92%	8.09%	5.97%	3.64%	3.72%	6.87%

Updated Dec 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.