LuckLand 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	Feb '26 Feb 12, 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	21,027	18,273	23,689	28,814	29,028	22,353
Market Cap Growth	16.58%	-22.86%	-17.79%	-0.74%	29.86%	5.61%
Enterprise Value	15,420	17,931	23,646	29,232	28,393	21,846
Last Close Price	1850.00	1758.11	2279.22	2786.48	2937.18	2266.64
PE Ratio	8.19	-	94.00	-	-	-
PS Ratio	0.38	0.38	0.53	0.70	0.81	0.60
PB Ratio	1.81	1.96	2.36	2.85	2.97	2.29
P/TBV Ratio	2.02	2.30	2.76	3.32	3.36	2.60
P/FCF Ratio	-	25.96	-	-	21.96	-
P/OCF Ratio	-	21.25	-	-	17.57	-
EV/Sales Ratio	0.28	0.38	0.52	0.71	0.79	0.59
EV/EBITDA Ratio	3.95	21.81	23.48	157.16	116.85	910.27
EV/EBIT Ratio	4.68	75.03	51.41	-	-	-
EV/FCF Ratio	-	25.47	-	-	21.48	-
Debt / Equity Ratio	0.32	0.53	0.60	0.71	0.63	0.68
Debt / EBITDA Ratio	0.96	6.02	6.01	38.50	25.36	277.50
Debt / FCF Ratio	-	7.03	-	-	4.66	-
Net Debt / Equity Ratio	-0.49	-0.23	-0.08	0.02	-0.04	0.12
Net Debt / EBITDA Ratio	-1.45	-2.66	-0.76	1.27	-1.51	49.63
Net Debt / FCF Ratio	-	-3.11	2.47	-0.18	-0.28	-2.09
Asset Turnover	1.92	1.80	1.55	1.42	1.35	1.23
Inventory Turnover	16.00	17.52	12.62	9.83	9.73	9.76
Quick Ratio	1.05	0.92	0.91	0.84	0.87	0.93
Current Ratio	1.33	1.11	1.12	1.11	1.19	1.24
Return on Equity (ROE)	22.36%	-4.94%	2.50%	-1.69%	-0.37%	-4.43%
Return on Assets (ROA)	7.25%	0.56%	0.99%	-0.68%	-0.61%	-0.83%
Return on Invested Capital (ROIC)	36.00%	2.91%	1.99%	8.96%	1.26%	-3.68%
Return on Capital Employed (ROCE)	26.20%	2.30%	4.10%	-2.50%	-2.00%	-2.90%
Earnings Yield	11.04%	-2.62%	1.06%	-0.58%	-0.13%	-2.00%
FCF Yield	-	3.85%	-1.30%	-4.45%	4.55%	-2.54%
Dividend Yield	1.06%	-	-	0.90%	0.85%	1.10%
Payout Ratio	-	-	60.71%	-	-	-
Buyback Yield / Dilution	0.00%	2.35%	-3.79%	-5.33%	-0.40%	-11.79%
Total Shareholder Return	1.06%	2.35%	-3.79%	-4.43%	0.46%	-10.68%

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