Trusco Nakayama 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	Mar '26 Mar 9, 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	153,971	158,521	154,763	161,294	134,193	180,090
Market Cap Growth	17.39%	2.43%	-4.05%	20.20%	-25.49%	-5.73%
Enterprise Value	186,377	188,083	168,223	166,700	141,902	193,724
Last Close Price	2335.00	2404.00	2284.06	2326.92	1897.88	2494.30
PE Ratio	9.70	9.98	9.62	13.15	12.63	15.52
Forward PE	9.62	8.95	9.49	12.17	12.42	16.10
PS Ratio	0.48	0.50	0.53	0.60	0.54	0.79
PB Ratio	0.83	0.85	0.89	1.00	0.89	1.26
P/TBV Ratio	0.86	0.89	0.92	1.03	0.92	1.31
P/FCF Ratio	-	-	-	44.42	16.05	22.37
P/OCF Ratio	18.82	19.37	11.89	10.90	11.02	11.31
EV/Sales Ratio	0.58	0.59	0.57	0.62	0.58	0.85
EV/EBITDA Ratio	6.56	6.62	6.45	6.77	6.64	9.76
EV/EBIT Ratio	8.17	8.24	8.42	9.06	9.67	15.03
EV/FCF Ratio	-18.08	-	-	45.91	16.97	24.06
Debt / Equity Ratio	0.43	0.43	0.33	0.31	0.30	0.36
Debt / EBITDA Ratio	2.82	2.82	2.17	2.03	2.11	2.62
Debt / FCF Ratio	-	-	-	13.77	5.38	6.46
Net Debt / Equity Ratio	0.17	0.17	0.09	0.04	0.04	0.07
Net Debt / EBITDA Ratio	1.14	1.14	0.58	0.27	0.26	0.53
Net Debt / FCF Ratio	-3.14	-3.14	-2.42	1.85	0.67	1.31
Asset Turnover	1.11	1.11	1.15	1.14	1.10	1.06
Inventory Turnover	4.10	4.10	4.39	4.38	4.42	4.30
Quick Ratio	1.42	1.42	1.69	1.62	1.60	1.71
Current Ratio	2.52	2.52	2.85	2.65	2.59	2.73
Return on Equity (ROE)	8.82%	8.82%	9.62%	7.87%	7.24%	8.42%
Return on Assets (ROA)	4.93%	4.93%	4.85%	4.89%	4.09%	3.73%
Return on Invested Capital (ROIC)	7.45%	7.85%	7.96%	7.78%	6.59%	5.76%
Return on Capital Employed (ROCE)	9.30%	9.30%	9.00%	9.40%	8.20%	7.10%
Earnings Yield	10.31%	10.02%	10.40%	7.61%	7.92%	6.44%
FCF Yield	-6.70%	-6.50%	-4.05%	2.25%	6.23%	4.47%
Dividend Yield	2.47%	-	2.36%	2.00%	2.11%	1.42%
Payout Ratio	24.32%	24.32%	20.26%	24.98%	19.85%	19.31%
Buyback Yield / Dilution	-0.00%	-0.00%	0.00%	-	-	0.00%
Total Shareholder Return	2.47%	-0.00%	2.37%	2.00%	2.11%	1.43%

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