Invincible Investment Ratios and Metrics

Market cap in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	511,548	506,195	410,964	310,939	221,925	202,110
Market Cap Growth	0.90%	23.17%	32.17%	40.11%	9.80%	-46.45%
Enterprise Value	800,052	747,135	631,777	538,516	464,888	455,388
Last Close Price	66900.00	62153.33	54001.06	42821.80	29936.71	27127.75
PE Ratio	17.34	18.05	20.60	51.05	-	192.92
PS Ratio	10.10	10.84	11.83	15.86	18.17	11.81
PB Ratio	1.46	1.44	1.42	1.24	0.90	0.81
P/OCF Ratio	12.69	13.39	15.48	25.08	17.31	7.72
EV/Sales Ratio	15.79	16.00	18.19	27.46	38.07	26.61
EV/EBITDA Ratio	17.83	17.90	20.44	33.88	60.44	43.18
EV/EBIT Ratio	23.06	23.07	27.53	64.33	-	178.36
Debt / Equity Ratio	0.91	0.92	0.93	0.96	1.00	1.05
Debt / EBITDA Ratio	-	7.74	8.71	15.15	31.85	24.92
Asset Turnover	-	0.08	0.07	0.04	0.02	0.03
Quick Ratio	1.14	0.85	0.39	0.13	0.12	0.25
Current Ratio	1.64	1.25	0.60	0.19	0.18	0.33
Return on Equity (ROE)	-	8.74%	7.38%	2.45%	-1.04%	0.41%
Return on Assets (ROA)	-	3.26%	2.71%	1.06%	-0.01%	0.31%
Return on Invested Capital (ROIC)	5.18%	5.25%	4.37%	1.70%	-0.01%	0.50%
Earnings Yield	5.77%	5.54%	4.85%	1.96%	-1.17%	0.52%
Dividend Yield	5.86%	-	5.75%	2.33%	0.60%	0.87%
Payout Ratio	-	85.45%	70.16%	33.23%	-	1044.11%
Buyback Yield / Dilution	-13.54%	-12.10%	-5.21%	-	-	-3.69%
Total Shareholder Return	-7.77%	-12.10%	0.54%	2.33%	0.60%	-2.81%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.