Novarese Ratios and Metrics

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 26, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	7,597	7,848	7,850	7,375	-	-
Market Cap Growth	1.63%	-0.03%	6.44%	-	-	-
Enterprise Value	23,026	18,573	19,979	19,912	-	-
Last Close Price	303.00	313.00	314.00	295.00	-	-
PE Ratio	6.04	6.25	11.84	7.83	-	-
Forward PE	11.35	8.04	7.73	-	-	-
PS Ratio	0.34	0.36	0.41	0.40	-	-
PB Ratio	0.75	0.78	0.89	0.90	-	-
P/FCF Ratio	3.34	3.45	3.15	7.01	-	-
P/OCF Ratio	1.60	1.65	2.02	2.46	-	-
EV/Sales Ratio	1.04	0.84	1.03	1.09	-	-
EV/EBITDA Ratio	4.82	3.91	5.22	5.10	-	-
EV/EBIT Ratio	10.11	8.25	14.83	12.78	-	-
EV/FCF Ratio	10.13	8.18	8.01	18.93	-	-
Debt / Equity Ratio	1.86	1.86	2.19	2.32	1.95	2.97
Debt / EBITDA Ratio	3.96	3.96	5.05	4.87	-	-
Debt / FCF Ratio	8.30	8.30	7.76	18.07	-	-
Net Debt / Equity Ratio	1.53	1.53	1.79	2.11	1.57	2.57
Net Debt / EBITDA Ratio	3.25	3.25	4.13	4.43	-	-
Net Debt / FCF Ratio	6.79	6.79	6.33	16.43	-	-
Asset Turnover	0.62	0.62	0.58	0.57	0.53	-
Inventory Turnover	35.46	35.46	34.03	34.31	32.93	-
Quick Ratio	0.35	0.35	0.42	0.26	0.17	0.31
Current Ratio	0.39	0.39	0.45	0.31	0.20	0.39
Return on Equity (ROE)	13.25%	13.25%	7.79%	12.22%	25.83%	-
Return on Assets (ROA)	3.93%	3.93%	2.51%	3.03%	5.37%	-
Return on Invested Capital (ROIC)	6.77%	6.10%	3.66%	5.42%	9.62%	3.08%
Return on Capital Employed (ROCE)	8.90%	8.90%	5.40%	6.50%	19.70%	3.30%
Earnings Yield	16.53%	16.00%	8.45%	12.77%	-	-
FCF Yield	29.91%	28.95%	31.78%	14.26%	-	-
Buyback Yield / Dilution	-0.20%	-0.20%	-	-	-19900.00%	-
Total Shareholder Return	-0.20%	-0.20%	-	-	-19900.00%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.