H2O Retailing 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 26, 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	283,619	276,336	224,106	173,280	104,354	113,289
Market Cap Growth	1.32%	23.31%	29.33%	66.05%	-7.89%	15.86%
Enterprise Value	385,928	389,577	364,121	322,052	263,911	259,452
Last Close Price	2466.50	2239.10	1890.98	1426.40	795.05	836.95
PE Ratio	11.30	7.93	10.23	10.58	10.57	-
Forward PE	12.86	10.45	12.78	13.70	19.88	-
PS Ratio	0.42	0.41	0.34	0.28	0.20	0.15
PB Ratio	0.89	0.88	0.76	0.64	0.40	0.49
P/TBV Ratio	1.10	1.10	0.92	0.75	0.47	0.53
P/FCF Ratio	-	10.61	7.04	27.20	-	-
P/OCF Ratio	-	5.97	4.54	5.72	16.14	8.88
EV/Sales Ratio	0.57	0.57	0.55	0.51	0.51	0.35
EV/EBITDA Ratio	-	6.57	7.80	10.37	13.78	18.21
EV/EBIT Ratio	12.11	11.19	13.90	28.28	355.68	-
EV/FCF Ratio	-	14.95	11.44	50.56	-	-
Debt / Equity Ratio	0.53	0.52	0.59	0.70	0.72	0.88
Debt / EBITDA Ratio	-	2.77	3.73	6.13	9.86	14.20
Debt / FCF Ratio	-	6.30	5.47	29.89	-	-
Net Debt / Equity Ratio	0.28	0.35	0.36	0.48	0.59	0.66
Net Debt / EBITDA Ratio	-	1.83	2.27	4.24	8.05	10.69
Net Debt / FCF Ratio	-	4.17	3.32	20.68	-7.77	-127.28
Asset Turnover	0.92	0.95	0.94	0.94	0.81	1.22
Inventory Turnover	16.47	18.49	17.90	16.53	13.04	19.89
Quick Ratio	0.71	0.62	0.82	0.77	0.69	0.60
Current Ratio	0.83	0.73	0.95	0.92	0.88	0.76
Return on Equity (ROE)	8.66%	11.77%	8.53%	6.74%	4.09%	-10.46%
Return on Assets (ROA)	2.62%	3.02%	2.35%	1.06%	0.07%	-0.46%
Return on Invested Capital (ROIC)	5.58%	5.90%	6.52%	2.37%	0.12%	-1.16%
Return on Capital Employed (ROCE)	6.20%	7.00%	5.10%	2.20%	0.10%	-1.00%
Earnings Yield	9.28%	12.61%	9.77%	9.45%	9.46%	-21.88%
FCF Yield	-	9.43%	14.20%	3.68%	-19.01%	-1.06%
Dividend Yield	1.78%	1.88%	1.32%	1.75%	3.14%	2.99%
Payout Ratio	-	12.15%	13.22%	18.80%	31.33%	-
Buyback Yield / Dilution	-1.65%	-3.43%	4.14%	2.44%	-0.71%	-0.05%
Total Shareholder Return	0.14%	-1.55%	5.46%	4.19%	2.44%	2.94%

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