Takashima & 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 5, 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	30,460	22,284	22,220	13,003	10,126	8,015
Market Cap Growth	38.32%	0.29%	70.88%	28.42%	26.34%	22.47%
Enterprise Value	36,243	27,262	27,726	16,580	8,164	4,882
Last Close Price	894.00	635.97	581.08	316.20	229.98	170.56
PE Ratio	17.51	14.23	4.60	8.20	7.81	8.02
Forward PE	-	5.35	5.35	5.35	5.35	5.35
PS Ratio	0.33	0.24	0.25	0.16	0.14	0.10
PB Ratio	1.31	0.93	0.94	0.67	0.55	0.46
P/TBV Ratio	1.79	1.30	1.31	0.73	0.56	0.46
P/FCF Ratio	-	-	4.08	87.86	-	3.12
P/OCF Ratio	-	-	3.67	18.58	-	2.25
PEG Ratio	-	1.88	1.88	1.88	1.88	1.88
EV/Sales Ratio	0.39	0.29	0.31	0.21	0.11	0.06
EV/EBITDA Ratio	9.17	7.27	8.96	7.12	4.21	2.70
EV/EBIT Ratio	16.99	12.76	15.83	9.26	5.27	3.47
EV/FCF Ratio	-	-	5.09	112.03	-	1.90
Debt / Equity Ratio	0.75	0.51	0.29	0.36	0.23	0.09
Debt / EBITDA Ratio	-	3.22	2.24	2.98	2.21	0.82
Debt / FCF Ratio	-	-	1.27	46.85	-	0.57
Net Debt / Equity Ratio	0.25	0.13	-0.23	-0.04	-0.16	-0.25
Net Debt / EBITDA Ratio	1.47	0.80	-1.76	-0.37	-1.56	-2.44
Net Debt / FCF Ratio	-	-0.95	-1.00	-5.79	4.53	-1.71
Asset Turnover	1.45	1.57	1.59	1.62	1.70	1.88
Inventory Turnover	9.75	12.14	11.75	11.60	13.32	15.83
Quick Ratio	1.13	1.10	1.10	1.20	1.39	1.28
Current Ratio	1.52	1.49	1.36	1.50	1.69	1.50
Return on Equity (ROE)	7.45%	6.59%	22.41%	8.34%	7.21%	5.91%
Return on Assets (ROA)	2.09%	2.22%	1.93%	2.28%	2.22%	2.05%
Return on Invested Capital (ROIC)	7.74%	6.14%	6.29%	7.51%	7.72%	6.66%
Return on Capital Employed (ROCE)	6.30%	6.60%	6.20%	7.00%	6.40%	6.90%
Earnings Yield	5.73%	7.03%	21.75%	12.19%	12.80%	12.48%
FCF Yield	-	-14.21%	24.52%	1.14%	-6.59%	32.10%
Dividend Yield	5.21%	6.76%	3.87%	6.72%	7.07%	4.40%
Payout Ratio	-	87.55%	16.49%	56.22%	20.91%	36.00%
Buyback Yield / Dilution	0.77%	3.17%	0.94%	0.16%	0.64%	-0.18%
Total Shareholder Return	5.78%	9.93%	4.81%	6.88%	7.71%	4.22%

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