Marui Group 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	2017 - 2021
Period Ending	Sep '25 Sep 9, 2025	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	2017 - 2021
Market Capitalization	597,693	491,725	459,380	381,693	450,354	445,762	Upgrade
Market Cap Growth	29.12%	7.04%	20.35%	-15.25%	1.03%	14.54%	Upgrade
Enterprise Value	1,275,558	1,159,151	1,059,721	931,240	937,012	890,706	Upgrade
Last Close Price	3330.00	2699.50	2347.24	1864.89	2018.31	1821.67	Upgrade
PE Ratio	21.60	18.49	18.62	17.78	25.31	191.56	Upgrade
Forward PE	20.33	17.44	17.63	15.43	18.55	19.60	Upgrade
PS Ratio	2.28	1.93	1.95	1.75	2.15	2.02	Upgrade
PB Ratio	2.46	1.99	1.81	1.55	1.72	1.53	Upgrade
P/TBV Ratio	2.62	2.12	1.89	1.61	1.78	1.59	Upgrade
P/FCF Ratio	-	-	19.79	54.40	150.72	37.72	Upgrade
P/OCF Ratio	3129.28	-	12.09	22.83	39.10	20.09	Upgrade
PEG Ratio	1.94	2.44	1.65	0.73	1.13	1.13	Upgrade
EV/Sales Ratio	4.87	4.56	4.51	4.28	4.48	4.03	Upgrade
EV/EBITDA Ratio	20.19	19.68	19.84	18.78	19.52	34.53	Upgrade
EV/EBIT Ratio	26.41	26.04	25.94	24.45	25.47	58.17	Upgrade
EV/FCF Ratio	-88.62	-	45.65	132.73	313.59	75.36	Upgrade
Debt / Equity Ratio	3.00	2.58	2.34	2.37	2.01	1.67	Upgrade
Debt / EBITDA Ratio	-	10.80	11.13	11.76	10.98	18.79	Upgrade
Debt / FCF Ratio	-	-	25.60	83.10	176.42	41.00	Upgrade
Asset Turnover	-	0.25	0.24	0.23	0.23	0.25	Upgrade
Inventory Turnover	-	62.77	50.70	30.54	13.51	10.79	Upgrade
Quick Ratio	1.76	2.61	2.61	2.41	2.26	2.60	Upgrade
Current Ratio	2.28	2.67	2.89	2.62	2.44	2.82	Upgrade
Return on Equity (ROE)	-	10.70%	9.86%	8.47%	6.40%	0.78%	Upgrade
Return on Assets (ROA)	-	2.71%	2.60%	2.53%	2.53%	1.07%	Upgrade
Return on Capital (ROIC)	-	3.21%	3.04%	2.94%	2.94%	1.24%	Upgrade
Return on Capital Employed (ROCE)	6.30%	5.70%	5.40%	5.40%	5.60%	2.30%	Upgrade
Earnings Yield	4.74%	5.41%	5.37%	5.63%	3.95%	0.52%	Upgrade
FCF Yield	-2.41%	-3.58%	5.05%	1.84%	0.66%	2.65%	Upgrade
Dividend Yield	3.96%	3.93%	4.30%	3.11%	2.58%	2.80%	Upgrade
Payout Ratio	-	73.49%	61.65%	51.25%	61.92%	434.12%	Upgrade
Buyback Yield / Dilution	4.70%	1.65%	3.87%	5.30%	3.30%	0.74%	Upgrade
Total Shareholder Return	8.68%	5.58%	8.18%	8.41%	5.88%	3.54%	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.