Nakabayashi 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 12, 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	16,738	14,035	14,706	13,046	12,654	15,868
Market Cap Growth	20.67%	-4.56%	12.73%	3.09%	-20.25%	14.26%
Enterprise Value	22,210	21,866	24,586	23,016	23,030	27,379
Last Close Price	609.00	502.64	505.89	431.47	437.71	522.44
PE Ratio	8.05	7.04	16.79	-	12.43	10.22
PS Ratio	0.27	0.22	0.24	0.21	0.20	0.25
PB Ratio	0.57	0.48	0.52	0.49	0.44	0.57
P/TBV Ratio	0.58	0.49	0.54	0.51	0.48	0.63
P/FCF Ratio	-	7.21	-	-	12.16	21.21
P/OCF Ratio	-	5.03	11.07	-	5.69	6.59
EV/Sales Ratio	0.36	0.35	0.40	0.37	0.37	0.43
EV/EBITDA Ratio	5.49	6.43	10.99	9.91	6.34	6.19
EV/EBIT Ratio	8.70	12.23	52.99	50.36	12.65	10.74
EV/FCF Ratio	-	11.24	-	-	22.12	36.60
Debt / Equity Ratio	0.40	0.46	0.53	0.58	0.47	0.44
Debt / EBITDA Ratio	2.86	3.99	6.67	6.75	3.72	2.82
Debt / FCF Ratio	-	6.98	-	-	12.98	16.64
Net Debt / Equity Ratio	0.18	0.20	0.27	0.29	0.19	0.21
Net Debt / EBITDA Ratio	1.32	1.72	3.44	3.37	1.49	1.35
Net Debt / FCF Ratio	-	3.00	-22.60	-5.18	5.20	8.00
Asset Turnover	1.09	1.10	1.06	1.06	1.09	1.13
Inventory Turnover	4.13	5.09	5.15	5.37	5.74	6.00
Quick Ratio	1.05	1.14	1.04	1.02	0.99	1.04
Current Ratio	1.95	1.88	1.70	1.67	1.58	1.63
Return on Equity (ROE)	5.38%	6.88%	3.19%	-1.77%	4.25%	6.36%
Return on Assets (ROA)	2.83%	1.95%	0.50%	0.49%	1.97%	2.82%
Return on Invested Capital (ROIC)	5.24%	4.31%	0.74%	1.33%	3.14%	4.69%
Return on Capital Employed (ROCE)	6.40%	4.40%	1.20%	1.10%	4.70%	6.40%
Earnings Yield	12.40%	14.21%	5.96%	-5.10%	8.04%	9.78%
FCF Yield	-	13.87%	-2.32%	-11.57%	8.23%	4.71%
Dividend Yield	3.61%	4.38%	4.35%	2.78%	5.03%	4.21%
Payout Ratio	-	30.18%	68.61%	-	55.60%	36.41%
Buyback Yield / Dilution	0.11%	-0.11%	-0.11%	-5.60%	-0.60%	-0.14%
Total Shareholder Return	3.72%	4.27%	4.24%	-2.82%	4.42%	4.07%

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