Recovery International 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	May '26 May 14, 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	1,799	1,963	1,862	2,886	2,559	-
Market Cap Growth	16.89%	5.44%	-35.49%	12.79%	-	-
Enterprise Value	1,388	1,603	1,418	2,398	2,225	-
Last Close Price	1352.00	1439.00	1375.00	2041.00	1846.00	-
PE Ratio	14.59	15.46	12.84	26.23	23.69	-
PS Ratio	0.67	0.73	0.91	1.80	1.85	-
PB Ratio	2.32	2.54	2.63	4.41	4.70	-
P/TBV Ratio	2.57	2.80	2.63	4.42	4.70	-
P/FCF Ratio	27.68	30.20	16.19	26.72	32.80	-
P/OCF Ratio	25.71	28.04	15.64	25.31	29.41	-
EV/Sales Ratio	0.52	0.60	0.69	1.49	1.61	-
EV/EBITDA Ratio	6.49	7.49	7.62	15.18	13.56	-
EV/EBIT Ratio	6.84	7.90	7.83	15.88	14.35	-
EV/FCF Ratio	21.36	24.66	12.33	22.20	28.52	-
Debt / Equity Ratio	0.23	0.23	-	0.03	0.07	0.29
Debt / EBITDA Ratio	0.82	0.82	-	0.11	0.24	0.44
Debt / FCF Ratio	2.71	2.71	-	0.16	0.50	0.67
Net Debt / Equity Ratio	-0.53	-0.53	-0.72	-0.77	-0.76	-0.59
Net Debt / EBITDA Ratio	-1.92	-1.92	-2.74	-3.21	-2.51	-0.91
Net Debt / FCF Ratio	-6.32	-6.32	-4.43	-4.69	-5.28	-1.37
Asset Turnover	2.26	2.26	2.11	1.91	2.20	2.77
Quick Ratio	2.81	2.81	3.17	3.79	3.72	2.38
Current Ratio	2.97	2.97	3.34	3.89	3.80	2.47
Return on Equity (ROE)	17.14%	17.14%	21.29%	18.36%	27.94%	59.35%
Return on Assets (ROA)	10.64%	10.64%	11.67%	11.20%	15.40%	22.35%
Return on Invested Capital (ROIC)	33.64%	33.92%	75.85%	77.82%	100.54%	108.26%
Return on Capital Employed (ROCE)	21.50%	21.50%	24.30%	22.20%	26.50%	49.70%
Earnings Yield	7.06%	6.47%	7.79%	3.81%	4.22%	-
FCF Yield	3.61%	3.31%	6.18%	3.74%	3.05%	-
Buyback Yield / Dilution	2.05%	2.05%	2.38%	-0.92%	-29.71%	-6.29%

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