NSD Co., Ltd. Ratios and Metrics

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 26, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	215,430	255,697	228,800	183,255	169,518	145,824
Market Cap Growth	-18.15%	11.76%	24.85%	8.10%	16.25%	27.03%
Enterprise Value	184,480	228,331	206,446	147,464	137,305	117,716
Last Close Price	2837.50	3344.00	2900.16	2267.68	2027.90	1663.37
PE Ratio	17.03	21.68	22.30	17.93	21.67	22.88
Forward PE	15.70	20.98	22.35	19.66	21.58	19.84
PS Ratio	1.87	2.37	2.26	2.35	2.38	2.20
PB Ratio	3.10	3.75	3.57	3.30	3.27	2.97
P/TBV Ratio	4.19	5.22	5.37	3.56	3.44	3.15
P/FCF Ratio	-	21.84	19.23	18.41	24.33	18.43
P/OCF Ratio	-	20.79	18.77	18.20	23.40	17.88
EV/Sales Ratio	1.60	2.12	2.04	1.89	1.93	1.78
EV/EBITDA Ratio	8.55	11.73	11.63	11.05	11.30	11.20
EV/EBIT Ratio	9.92	13.55	13.60	11.77	12.03	11.96
EV/FCF Ratio	-	19.50	17.35	14.82	19.70	14.88
Debt / Equity Ratio	0.02	0.03	0.05	-	-	-
Debt / EBITDA Ratio	0.05	0.10	0.18	-	-	-
Debt / FCF Ratio	-	0.16	0.27	-	-	-
Net Debt / Equity Ratio	-0.46	-0.42	-0.41	-0.69	-0.61	-0.61
Net Debt / EBITDA Ratio	-1.48	-1.46	-1.48	-2.87	-2.62	-2.86
Net Debt / FCF Ratio	-	-2.43	-2.20	-3.85	-4.57	-3.80
Asset Turnover	1.30	1.22	1.31	1.19	1.16	1.17
Inventory Turnover	127.92	137.66	204.02	308.33	283.13	288.10
Quick Ratio	3.92	3.61	3.36	4.90	5.05	4.92
Current Ratio	4.04	3.70	3.45	4.96	5.11	5.00
Return on Equity (ROE)	19.20%	18.04%	17.55%	19.25%	15.65%	13.63%
Return on Assets (ROA)	13.07%	11.91%	12.28%	11.91%	11.63%	10.85%
Return on Invested Capital (ROIC)	34.60%	30.34%	35.62%	47.20%	39.77%	35.22%
Return on Capital Employed (ROCE)	24.20%	22.20%	21.10%	22.00%	21.20%	19.40%
Earnings Yield	5.91%	4.61%	4.49%	5.58%	4.61%	4.37%
FCF Yield	-	4.58%	5.20%	5.43%	4.11%	5.42%
Dividend Yield	3.35%	2.60%	2.48%	2.96%	2.56%	2.53%
Payout Ratio	-	46.93%	42.69%	47.16%	42.53%	40.03%
Buyback Yield / Dilution	0.61%	0.28%	0.32%	1.90%	1.05%	1.44%
Total Shareholder Return	3.96%	2.88%	2.80%	4.85%	3.62%	3.96%

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