Wagokoro 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	Jan '26 Jan 22, 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	5,939	3,245	2,370	1,576	1,344	1,132
Market Cap Growth	97.47%	36.92%	50.35%	17.24%	18.76%	-
Enterprise Value	5,760	3,496	2,497	2,117	1,840	-
Last Close Price	912.00	506.00	376.00	428.00	395.00	371.00
PE Ratio	12.69	8.15	-	-	-	-
PS Ratio	2.35	1.55	1.78	1.58	1.49	0.88
PB Ratio	5.79	5.73	16.81	-3.56	-3.10	-11.32
P/TBV Ratio	5.81	6.19	19.42	-	-	-
P/FCF Ratio	-	22.85	-	-	-	-
P/OCF Ratio	-	16.47	-	-	-	-
EV/Sales Ratio	2.28	1.67	1.88	2.13	2.04	-
EV/EBITDA Ratio	10.11	8.09	48.01	-	-	-
EV/EBIT Ratio	10.38	8.40	73.43	-	-	-
EV/FCF Ratio	-	24.62	-	-	-	-
Debt / Equity Ratio	0.38	0.76	3.73	-1.33	-1.36	-6.69
Debt / EBITDA Ratio	0.70	1.00	10.12	-	-	-
Debt / FCF Ratio	-	3.04	-	-	-	-
Asset Turnover	1.71	1.82	1.58	1.62	1.20	-
Inventory Turnover	3.86	3.64	3.85	7.16	7.54	-
Quick Ratio	1.47	0.47	0.48	0.20	0.28	0.46
Current Ratio	2.20	1.38	0.83	0.34	0.38	0.73
Return on Equity (ROE)	72.54%	113.15%	-	-	-	-
Return on Assets (ROA)	23.15%	22.62%	2.52%	-20.71%	-40.56%	-
Return on Invested Capital (ROIC)	60.73%	66.59%	-15.23%	-784.62%	-260.96%	-288.99%
Return on Capital Employed (ROCE)	45.70%	62.70%	15.50%	99.00%	668.50%	-321.60%
Earnings Yield	9.21%	12.27%	-0.55%	-5.20%	-41.21%	-110.86%
FCF Yield	-	4.38%	-17.30%	-11.04%	-25.81%	-47.61%
Buyback Yield / Dilution	-7.32%	-50.40%	-38.65%	-12.73%	-8.05%	-

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