ORIX JREIT 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	2016 - 2020
Period Ending	Dec '25 Dec 11, 2025	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	2016 - 2020
Market Capitalization	579,600	470,028	436,356	503,424	444,084	500,388	Upgrade
Market Cap Growth	30.27%	7.72%	-13.32%	13.36%	-11.25%	-11.56%	Upgrade
Enterprise Value	893,724	741,014	685,213	747,450	692,597	744,870	Upgrade
Last Close Price	105000.00	83239.07	73702.11	81283.50	68716.26	74463.74	Upgrade
PE Ratio	18.49	20.87	22.44	21.95	23.20	24.56	Upgrade
PS Ratio	10.72	9.09	8.02	9.73	9.48	10.46	Upgrade
PB Ratio	1.65	1.34	1.25	1.43	1.27	1.43	Upgrade
P/OCF Ratio	16.79	12.08	7.90	13.71	14.71	17.16	Upgrade
EV/Sales Ratio	16.53	14.34	12.59	14.45	14.79	15.56	Upgrade
EV/EBITDA Ratio	25.77	22.68	19.35	22.51	23.01	23.84	Upgrade
EV/EBIT Ratio	33.87	29.77	24.88	29.74	31.78	32.44	Upgrade
Debt / Equity Ratio	0.93	0.85	0.84	0.83	0.85	0.85	Upgrade
Debt / EBITDA Ratio	9.43	9.07	8.25	8.80	9.89	9.53	Upgrade
Asset Turnover	0.08	0.08	0.08	0.08	0.07	0.07	Upgrade
Quick Ratio	0.30	0.58	0.91	1.08	1.05	1.19	Upgrade
Current Ratio	0.50	0.63	0.97	1.17	1.17	1.31	Upgrade
Return on Equity (ROE)	6.70%	6.44%	5.55%	6.56%	5.49%	5.83%	Upgrade
Return on Assets (ROA)	2.35%	2.28%	2.53%	2.30%	1.99%	2.10%	Upgrade
Return on Capital (ROIC)	2.49%	2.42%	2.68%	2.44%	2.11%	2.23%	Upgrade
Earnings Yield	4.06%	4.79%	4.46%	4.56%	4.31%	4.07%	Upgrade
Dividend Yield	4.55%	4.69%	5.19%	4.87%	5.10%	4.96%	Upgrade
Payout Ratio	121.85%	94.61%	-	87.96%	102.31%	106.97%	Upgrade
Buyback Yield / Dilution	25.00%	-	-	-	-	-	Upgrade
Total Shareholder Return	29.62%	4.69%	5.19%	4.87%	5.10%	4.96%	Upgrade

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