Grandy House Ratios and Metrics

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 12, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	18,921	15,397	17,496	16,027	15,458	14,041
Market Cap Growth	14.71%	-12.00%	9.16%	3.68%	10.09%	34.96%
Enterprise Value	46,360	44,328	53,879	45,196	34,475	32,278
Last Close Price	654.00	537.00	588.21	493.89	442.91	388.21
PE Ratio	25.91	31.68	42.06	7.39	5.99	8.11
PS Ratio	0.36	0.28	0.34	0.29	0.28	0.30
PB Ratio	0.77	0.62	0.70	0.61	0.63	0.60
P/TBV Ratio	0.79	0.64	0.72	0.64	0.66	0.64
P/FCF Ratio	5.06	1.85	-	-	-	4.51
P/OCF Ratio	4.00	1.78	-	-	-	4.03
EV/Sales Ratio	0.87	0.82	1.05	0.82	0.63	0.69
EV/EBITDA Ratio	23.40	26.75	33.36	12.02	7.76	13.56
EV/EBIT Ratio	30.97	36.54	45.85	13.58	8.57	16.48
EV/FCF Ratio	12.41	5.32	-	-	-	10.36
Debt / Equity Ratio	1.54	1.47	1.74	1.52	1.17	1.25
Debt / EBITDA Ratio	18.95	22.10	26.92	10.58	6.51	12.19
Debt / FCF Ratio	10.05	4.39	-	-	-	9.31
Net Debt / Equity Ratio	1.12	1.04	1.33	1.11	0.72	0.66
Net Debt / EBITDA Ratio	13.85	15.55	20.61	7.70	4.01	6.49
Net Debt / FCF Ratio	7.34	3.09	-11.95	-2.76	-15.45	4.96
Asset Turnover	0.76	0.75	0.70	0.83	0.92	0.82
Inventory Turnover	1.05	1.03	0.93	1.13	1.36	1.27
Quick Ratio	0.47	0.43	0.40	0.47	0.52	0.53
Current Ratio	2.38	2.04	2.26	2.41	2.10	1.72
Return on Equity (ROE)	2.97%	1.95%	1.62%	8.53%	10.77%	7.62%
Return on Assets (ROA)	1.34%	1.06%	1.00%	3.12%	4.23%	2.15%
Return on Invested Capital (ROIC)	1.82%	1.42%	0.99%	4.64%	6.71%	3.22%
Return on Capital Employed (ROCE)	3.30%	2.90%	2.50%	6.90%	10.60%	6.20%
Earnings Yield	3.84%	3.16%	2.38%	13.53%	16.71%	12.34%
FCF Yield	19.75%	54.15%	-15.92%	-65.53%	-7.46%	22.19%
Dividend Yield	4.89%	5.96%	5.44%	6.48%	6.77%	3.61%
Payout Ratio	128.65%	191.36%	233.41%	41.56%	27.14%	38.57%
Buyback Yield / Dilution	-1.09%	0.66%	1.83%	0.65%	-1.11%	0.36%
Total Shareholder Return	3.83%	6.62%	7.27%	7.12%	5.66%	3.96%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.