Goldwin 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	342,399	366,272	442,920	567,433	281,871	321,087
Market Cap Growth	-4.79%	-17.30%	-21.94%	101.31%	-12.21%	17.77%
Enterprise Value	297,420	327,313	407,909	541,802	266,568	312,836
Last Close Price	2504.00	2721.71	3188.27	4006.06	1954.61	2199.68
PE Ratio	15.50	14.98	18.24	27.05	19.64	29.91
Forward PE	13.08	14.88	18.51	26.25	22.08	26.27
PS Ratio	2.54	2.77	3.49	4.93	2.87	3.55
PB Ratio	2.87	3.29	4.42	7.09	4.45	6.07
P/TBV Ratio	2.97	3.41	4.57	7.41	4.68	6.44
P/FCF Ratio	-	16.33	26.75	30.75	17.26	76.34
P/OCF Ratio	-	14.99	23.88	28.06	15.62	43.38
EV/Sales Ratio	2.20	2.47	3.21	4.71	2.71	3.46
EV/EBITDA Ratio	9.06	13.52	15.75	22.89	14.69	18.95
EV/EBIT Ratio	9.81	14.94	17.11	24.73	16.15	21.08
EV/FCF Ratio	-	14.59	24.64	29.36	16.33	74.38
Debt / Equity Ratio	0.02	0.02	0.03	0.05	0.09	0.22
Debt / EBITDA Ratio	0.08	0.11	0.11	0.17	0.31	0.69
Debt / FCF Ratio	-	0.12	0.17	0.22	0.35	2.72
Net Debt / Equity Ratio	-0.38	-0.45	-0.41	-0.39	-0.33	-0.19
Net Debt / EBITDA Ratio	-1.75	-2.06	-1.57	-1.34	-1.14	-0.61
Net Debt / FCF Ratio	-	-2.22	-2.45	-1.71	-1.27	-2.40
Asset Turnover	0.85	0.91	0.98	1.06	1.03	1.04
Inventory Turnover	2.94	3.39	3.64	3.92	3.25	2.84
Quick Ratio	1.85	1.93	1.78	1.52	1.32	1.05
Current Ratio	2.49	2.50	2.34	2.03	1.83	1.59
Return on Equity (ROE)	19.48%	23.14%	27.02%	29.32%	24.78%	21.63%
Return on Assets (ROA)	9.31%	9.38%	11.49%	12.58%	10.83%	10.68%
Return on Invested Capital (ROIC)	23.74%	29.34%	33.05%	36.28%	27.65%	26.50%
Return on Capital Employed (ROCE)	19.10%	19.30%	22.70%	25.90%	24.00%	25.10%
Earnings Yield	6.43%	6.67%	5.48%	3.70%	5.09%	3.34%
FCF Yield	-	6.12%	3.74%	3.25%	5.79%	1.31%
Dividend Yield	2.30%	2.00%	1.59%	0.92%	1.45%	0.91%
Payout Ratio	-	32.88%	22.03%	20.04%	24.53%	26.25%
Buyback Yield / Dilution	-1.13%	0.60%	0.01%	0.71%	-0.02%	-0.19%
Total Shareholder Return	1.17%	2.59%	1.60%	1.63%	1.43%	0.72%

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