NTT UD REIT Investment Ratios and Metrics

Market cap in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 18, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Market Capitalization	191,164	200,267	161,838	174,784	204,078	199,393
Market Cap Growth	0.39%	23.75%	-7.41%	-14.35%	2.35%	32.00%
Enterprise Value	323,346	342,073	305,809	295,174	322,712	322,197
Last Close Price	130200.00	133351.63	101921.39	110696.53	122948.36	122152.95
PE Ratio	21.24	23.73	18.87	17.40	21.28	20.41
PS Ratio	7.30	7.55	6.81	7.13	8.79	8.98
PB Ratio	1.30	1.37	1.09	1.25	1.48	1.59
P/OCF Ratio	8.61	7.72	13.24	8.41	7.83	10.04
EV/Sales Ratio	12.34	12.89	12.86	12.03	13.91	14.51
EV/EBITDA Ratio	21.83	22.90	23.18	20.94	23.57	23.54
EV/EBIT Ratio	28.16	29.74	31.24	26.96	30.71	30.27
Debt / Equity Ratio	1.00	1.00	1.00	0.88	0.92	1.01
Debt / EBITDA Ratio	9.94	9.86	11.29	8.66	9.20	9.24
Net Debt / Equity Ratio	0.90	0.91	0.96	0.83	0.87	0.95
Net Debt / EBITDA Ratio	8.93	8.94	10.84	8.20	8.70	8.73
Asset Turnover	-	0.09	0.08	0.09	0.09	0.09
Quick Ratio	0.53	0.50	0.31	0.36	0.27	0.28
Current Ratio	0.98	0.94	0.94	1.00	0.75	0.79
Return on Equity (ROE)	-	5.72%	5.96%	7.26%	7.29%	7.80%
Return on Assets (ROA)	-	2.32%	2.09%	2.48%	2.41%	2.58%
Return on Invested Capital (ROIC)	3.90%	3.89%	3.50%	4.17%	4.07%	4.35%
Earnings Yield	4.71%	4.21%	5.30%	5.75%	4.70%	4.90%
Dividend Yield	4.77%	4.68%	5.68%	-	5.56%	5.86%
Payout Ratio	101.86%	105.58%	102.13%	83.70%	102.22%	-
Buyback Yield / Dilution	0.66%	0.71%	-5.72%	-0.02%	-6.40%	-
Total Shareholder Return	5.43%	5.40%	-0.04%	-0.02%	-0.84%	5.86%