AEON Financial Service Ratios and Metrics

Market cap in millions JPY. Fiscal year is March - February.

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 12, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021
Market Capitalization	382,115	261,000	282,027	279,096	256,411	294,378
Market Cap Growth	46.40%	-7.46%	1.05%	8.85%	-12.90%	-13.00%
Last Close Price	1770.00	1189.07	1233.12	1171.64	1034.45	1139.94
PE Ratio	18.91	13.37	13.50	9.10	8.49	16.64
PS Ratio	0.77	0.54	0.62	0.65	0.57	0.63
PB Ratio	0.63	0.44	0.49	0.52	0.50	0.62
Debt / Equity Ratio	2.25	2.17	2.24	2.18	2.07	2.12
Net Debt / Equity Ratio	1.37	0.79	1.08	0.63	0.62	0.63
Net Debt / FCF Ratio	-	-1.37	-3.15	-2.77	-3.67	-1.65
Return on Equity (ROE)	5.96%	5.58%	6.04%	8.31%	8.34%	5.59%
Return on Assets (ROA)	0.45%	0.44%	0.50%	0.67%	0.66%	0.44%
Earnings Yield	5.29%	7.48%	7.41%	10.99%	11.78%	6.01%
FCF Yield	-	-130.78%	-69.70%	-43.90%	-33.69%	-61.74%
Dividend Yield	2.99%	4.46%	4.30%	4.52%	4.45%	2.98%
Payout Ratio	-	58.59%	59.91%	35.88%	30.00%	60.98%
Buyback Yield / Dilution	0.00%	-0.01%	-0.01%	-0.00%	0.00%	2.57%
Total Shareholder Return	2.96%	4.45%	4.29%	4.52%	4.45%	5.55%

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