Wadakohsan Ratios and Metrics

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May '26 May 28, 2026	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022
Market Capitalization	14,058	19,428	15,118	13,897	11,033	8,602
Market Cap Growth	-7.68%	28.50%	8.79%	25.96%	28.26%	0.91%
Enterprise Value	66,948	59,911	53,222	50,024	38,092	50,634
Last Close Price	1283.00	1773.00	1321.66	1141.84	863.50	639.08
PE Ratio	5.36	7.41	4.84	5.27	4.63	3.68
PS Ratio	0.33	0.46	0.38	0.36	0.26	0.21
PB Ratio	0.40	0.56	0.46	0.45	0.39	0.32
P/TBV Ratio	0.41	0.57	0.47	0.46	0.40	0.33
P/FCF Ratio	-	-	-	-	12.34	1.14
P/OCF Ratio	-	-	-	-	5.13	1.05
EV/Sales Ratio	1.59	1.42	1.33	1.29	0.89	1.21
EV/EBITDA Ratio	11.88	10.63	8.85	9.59	7.48	10.97
EV/EBIT Ratio	13.97	12.50	10.07	11.04	8.68	13.04
EV/FCF Ratio	-5.63	-	-	-	42.61	6.73
Debt / Equity Ratio	1.89	1.89	1.74	1.72	1.56	1.90
Debt / EBITDA Ratio	11.62	11.62	9.53	10.09	8.74	10.98
Debt / FCF Ratio	-	-	-	-	49.81	6.73
Net Debt / Equity Ratio	1.52	1.52	1.22	1.15	1.15	1.26
Net Debt / EBITDA Ratio	9.39	9.39	6.68	6.76	6.44	7.30
Net Debt / FCF Ratio	-4.45	-4.45	-10.08	-18.86	36.66	4.47
Asset Turnover	0.38	0.38	0.38	0.41	0.46	0.44
Inventory Turnover	0.51	0.51	0.53	0.62	0.72	0.66
Quick Ratio	0.42	0.42	0.47	0.52	0.44	0.37
Current Ratio	2.50	2.50	2.06	2.08	1.99	1.46
Return on Equity (ROE)	-	-	9.82%	8.91%	8.63%	9.07%
Return on Assets (ROA)	-	-	3.12%	3.02%	2.97%	2.55%
Return on Invested Capital (ROIC)	4.00%	4.07%	5.28%	4.92%	4.96%	4.52%
Return on Capital Employed (ROCE)	5.90%	5.90%	7.30%	6.80%	7.70%	7.70%
Earnings Yield	18.66%	13.50%	20.65%	18.98%	21.59%	27.17%
FCF Yield	-84.58%	-61.20%	-26.35%	-13.45%	8.10%	87.50%
Dividend Yield	4.68%	4.06%	-	-	-	-
Payout Ratio	33.19%	33.19%	21.27%	22.71%	20.49%	25.12%
Buyback Yield / Dilution	0.16%	0.16%	1.13%	-	-	-
Total Shareholder Return	4.83%	4.22%	1.13%	-	-	-