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	2016 - 2020
Period Ending	Nov '25 Nov 20, 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	2016 - 2020
Market Capitalization	568,117	491,725	459,380	381,693	450,354	445,762	Upgrade
Market Cap Growth	28.37%	7.04%	20.35%	-15.25%	1.03%	14.54%	Upgrade
Enterprise Value	1,239,746	1,159,151	1,059,721	931,240	937,012	890,706	Upgrade
Last Close Price	3157.00	2646.00	2300.73	1827.94	1978.31	1785.57	Upgrade
PE Ratio	19.61	18.49	18.62	17.78	25.31	191.56	Upgrade
Forward PE	18.75	17.44	17.63	15.43	18.55	19.60	Upgrade
PS Ratio	2.13	1.93	1.95	1.75	2.15	2.02	Upgrade
PB Ratio	2.27	1.99	1.81	1.55	1.72	1.53	Upgrade
P/TBV Ratio	2.40	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	47.23	-	12.09	22.83	39.10	20.09	Upgrade
PEG Ratio	1.79	0.92	0.92	0.92	0.92	0.92	Upgrade
EV/Sales Ratio	4.65	4.56	4.51	4.28	4.48	4.03	Upgrade
EV/EBITDA Ratio	19.17	19.68	19.84	18.78	19.52	34.53	Upgrade
EV/EBIT Ratio	25.09	26.04	25.94	24.45	25.47	58.17	Upgrade
EV/FCF Ratio	-194.07	-	45.65	132.73	313.59	75.36	Upgrade
Debt / Equity Ratio	2.89	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	1.80	2.61	2.61	2.41	2.26	2.60	Upgrade
Current Ratio	2.26	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)	6.40%	5.70%	5.40%	5.40%	5.60%	2.30%	Upgrade
Earnings Yield	5.15%	5.41%	5.37%	5.63%	3.95%	0.52%	Upgrade
FCF Yield	-1.12%	-3.58%	5.05%	1.84%	0.66%	2.65%	Upgrade
Dividend Yield	4.12%	4.01%	4.39%	3.17%	2.63%	2.86%	Upgrade
Payout Ratio	66.71%	73.49%	61.65%	51.25%	61.92%	434.12%	Upgrade
Buyback Yield / Dilution	3.52%	1.65%	3.87%	5.30%	3.30%	0.74%	Upgrade
Total Shareholder Return	7.69%	5.66%	8.26%	8.48%	5.93%	3.59%	Upgrade

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