Value Creation Ratios and Metrics

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2025	FY 2024	FY 2021
Period Ending	Nov '25 Nov 4, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '21 Feb 28, 2021
Market Capitalization	3,233	2,273	2,985	-
Market Cap Growth	33.43%	-23.86%	-	-
Enterprise Value	3,164	1,864	-	-
Last Close Price	1405.00	986.80	1287.80	-
PE Ratio	21.50	26.32	26.11	-
PS Ratio	0.93	0.66	1.01	-
PB Ratio	4.81	3.91	5.86	-
P/TBV Ratio	6.02	4.06	6.19	-
P/FCF Ratio	5.41	16.72	9.24	-
P/OCF Ratio	5.37	9.85	9.14	-
EV/Sales Ratio	0.91	0.54	-	-
EV/EBITDA Ratio	18.17	13.28	-	-
EV/EBIT Ratio	21.09	15.33	-	-
EV/FCF Ratio	5.29	13.71	-	-
Debt / Equity Ratio	1.23	1.19	1.42	12.85
Debt / EBITDA Ratio	4.74	4.91	3.93	165.15
Debt / FCF Ratio	1.38	5.07	2.24	-
Asset Turnover	-	0.87	-	-
Quick Ratio	1.05	1.16	1.26	1.31
Current Ratio	1.16	1.18	1.28	1.35
Return on Equity (ROE)	-	15.83%	-	-
Return on Assets (ROA)	-	1.92%	-	-
Return on Capital (ROIC)	-	6.07%	-	-
Return on Capital Employed (ROCE)	12.70%	12.70%	19.40%	-
Earnings Yield	5.16%	3.80%	3.83%	-
FCF Yield	18.50%	5.98%	10.83%	-
Dividend Yield	0.92%	0.66%	0.47%	-
Payout Ratio	8.97%	15.98%	-	-
Buyback Yield / Dilution	-9.20%	-9.13%	-	-
Total Shareholder Return	-8.28%	-8.48%	0.47%	-

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