Pigeon Ratios and Metrics

Market cap in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	200,560	192,784	174,122	194,214	259,416	262,959
Market Cap Growth	-6.28%	10.72%	-10.35%	-25.13%	-1.35%	-48.34%
Enterprise Value	165,280	161,326	144,235	166,731	229,779	234,794
Last Close Price	1676.50	1611.50	1391.81	1474.84	1887.52	1843.25
PE Ratio	23.40	22.50	20.80	26.16	30.23	29.93
Forward PE	20.96	20.19	21.79	21.25	27.23	24.70
PS Ratio	1.84	1.77	1.67	2.06	2.73	2.83
PB Ratio	2.34	2.25	2.06	2.40	3.25	3.42
P/TBV Ratio	2.45	2.36	2.18	2.55	3.49	3.69
P/FCF Ratio	19.55	18.79	14.26	21.49	32.86	50.24
P/OCF Ratio	15.36	14.76	12.19	13.37	19.64	24.14
PEG Ratio	3.44	3.88	3.03	9.24	5.92	2.81
EV/Sales Ratio	1.51	1.48	1.39	1.77	2.42	2.52
EV/EBITDA Ratio	9.31	9.08	8.48	10.55	13.40	13.42
EV/EBIT Ratio	12.56	12.26	11.88	15.54	18.84	17.61
EV/FCF Ratio	16.11	15.72	11.81	18.45	29.10	44.86
Debt / Equity Ratio	0.02	0.02	0.02	0.02	0.03	-
Debt / EBITDA Ratio	0.08	0.08	0.10	0.12	0.12	-
Debt / FCF Ratio	0.13	0.13	0.14	0.21	0.26	-
Net Debt / Equity Ratio	-0.44	-0.44	-0.44	-0.40	-0.40	-0.46
Net Debt / EBITDA Ratio	-2.15	-2.15	-2.20	-2.05	-1.88	-2.01
Net Debt / FCF Ratio	-3.73	-3.73	-3.06	-3.59	-4.08	-6.73
Asset Turnover	1.00	1.00	1.00	0.93	0.95	0.97
Inventory Turnover	3.59	3.59	3.83	3.40	3.58	4.07
Quick Ratio	3.24	3.24	3.33	3.67	3.24	3.46
Current Ratio	4.22	4.22	4.23	4.79	4.31	4.40
Return on Equity (ROE)	10.37%	10.37%	10.33%	9.39%	11.18%	12.02%
Return on Assets (ROA)	7.53%	7.53%	7.27%	6.63%	7.63%	8.71%
Return on Invested Capital (ROIC)	18.40%	18.42%	16.84%	15.09%	17.79%	22.97%
Return on Capital Employed (ROCE)	14.30%	14.30%	13.40%	12.30%	14.20%	16.10%
Earnings Yield	4.27%	4.45%	4.81%	3.82%	3.31%	3.34%
FCF Yield	5.12%	5.32%	7.02%	4.65%	3.04%	1.99%
Dividend Yield	4.53%	4.72%	5.46%	5.15%	4.03%	4.01%
Payout Ratio	106.24%	106.24%	108.69%	122.71%	104.58%	99.50%
Buyback Yield / Dilution	-0.03%	-0.03%	0.02%	0.03%	-0.01%	0.03%
Total Shareholder Return	4.53%	4.69%	5.48%	5.18%	4.01%	4.05%

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