Makiya 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 18, 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	12,466	10,503	11,042	7,008	7,088	10,153
Market Cap Growth	21.58%	-4.88%	57.55%	-1.13%	-30.19%	46.33%
Enterprise Value	12,612	11,085	10,907	8,650	9,696	11,755
Last Close Price	1246.00	1038.59	1067.15	664.18	657.95	924.69
PE Ratio	9.13	7.02	7.59	5.90	5.33	7.25
PS Ratio	0.13	0.12	0.14	0.10	0.10	0.13
PB Ratio	0.57	0.51	0.57	0.39	0.42	0.66
P/TBV Ratio	0.63	0.57	0.66	0.42	0.45	0.71
P/FCF Ratio	-	5.97	4.04	4.17	71.60	4.64
P/OCF Ratio	-	3.38	2.92	2.76	4.09	3.02
EV/Sales Ratio	0.14	0.12	0.14	0.12	0.14	0.16
EV/EBITDA Ratio	3.17	2.86	3.08	2.96	3.32	3.49
EV/EBIT Ratio	5.84	4.89	4.89	5.29	5.77	5.10
EV/FCF Ratio	-	6.31	3.99	5.15	97.94	5.38
Debt / Equity Ratio	0.21	0.30	0.35	0.30	0.32	0.40
Debt / EBITDA Ratio	1.14	1.62	1.92	1.83	1.82	1.85
Debt / FCF Ratio	-	3.57	2.48	3.17	53.67	2.84
Net Debt / Equity Ratio	0.01	0.09	0.15	0.17	0.24	0.22
Net Debt / EBITDA Ratio	0.04	0.47	0.80	1.02	1.39	1.00
Net Debt / FCF Ratio	-	1.03	1.04	1.77	41.10	1.53
Asset Turnover	2.25	2.30	2.16	2.18	2.14	2.39
Inventory Turnover	11.38	11.65	10.49	9.89	9.89	11.26
Quick Ratio	0.50	0.52	0.45	0.35	0.24	0.34
Current Ratio	0.96	1.01	0.92	0.91	0.79	0.81
Return on Equity (ROE)	6.45%	7.45%	7.83%	6.88%	8.27%	9.50%
Return on Assets (ROA)	3.27%	3.64%	3.89%	3.11%	3.24%	4.55%
Return on Invested Capital (ROIC)	6.49%	6.87%	7.17%	5.27%	6.50%	7.65%
Return on Capital Employed (ROCE)	7.70%	8.40%	8.90%	7.20%	7.80%	11.10%
Earnings Yield	10.94%	14.25%	13.17%	16.94%	18.78%	13.79%
FCF Yield	-	16.74%	24.75%	23.96%	1.40%	21.53%
Dividend Yield	2.42%	2.41%	1.87%	2.26%	2.28%	1.62%
Payout Ratio	-	14.96%	11.97%	12.55%	14.95%	10.64%
Buyback Yield / Dilution	-0.11%	-0.07%	-	-	-	-
Total Shareholder Return	2.31%	2.34%	1.87%	2.26%	2.28%	1.62%

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