Valor Holdings 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	Feb '26 Feb 12, 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	192,522	125,879	134,342	103,444	113,579	133,543
Market Cap Growth	72.01%	-6.30%	29.87%	-8.92%	-14.95%	29.33%
Enterprise Value	304,216	227,296	228,985	197,907	212,410	223,056
Last Close Price	3655.00	2362.35	2408.39	1799.60	1915.94	2199.29
PE Ratio	11.83	9.22	11.25	13.61	12.60	10.61
Forward PE	12.24	9.72	12.05	10.05	9.04	10.51
PS Ratio	0.21	0.15	0.17	0.14	0.16	0.18
PB Ratio	0.96	0.67	0.75	0.62	0.70	0.86
P/TBV Ratio	1.22	0.83	0.92	0.77	0.87	1.05
P/FCF Ratio	-	24.69	8.93	7.93	5162.68	7.78
P/OCF Ratio	-	3.33	3.49	2.86	4.66	3.03
PEG Ratio	-	1.93	1.93	1.93	1.93	1.93
EV/Sales Ratio	0.33	0.27	0.28	0.26	0.29	0.31
EV/EBITDA Ratio	5.68	4.83	5.06	4.77	5.05	5.03
EV/EBIT Ratio	10.63	9.80	10.02	9.87	10.02	8.70
EV/FCF Ratio	-	44.58	15.22	15.16	9655.00	13.00
Debt / Equity Ratio	0.68	0.68	0.69	0.71	0.77	0.78
Debt / EBITDA Ratio	2.54	2.73	2.72	2.86	2.98	2.73
Debt / FCF Ratio	-	25.22	8.18	9.10	5702.46	7.05
Net Debt / Equity Ratio	0.47	0.56	0.52	0.58	0.63	0.59
Net Debt / EBITDA Ratio	1.75	2.25	2.06	2.35	2.43	2.05
Net Debt / FCF Ratio	-	20.78	6.21	7.46	4645.18	5.30
Asset Turnover	1.82	1.89	1.87	1.84	1.80	1.85
Inventory Turnover	8.70	9.25	9.13	9.11	9.34	9.78
Quick Ratio	0.40	0.32	0.33	0.25	0.26	0.26
Current Ratio	0.83	0.81	0.81	0.77	0.74	0.68
Return on Equity (ROE)	9.18%	8.09%	7.51%	5.62%	7.08%	10.45%
Return on Assets (ROA)	3.53%	3.20%	3.31%	3.03%	3.25%	4.07%
Return on Invested Capital (ROIC)	6.54%	5.42%	5.21%	4.06%	4.52%	6.64%
Return on Capital Employed (ROCE)	9.00%	7.90%	8.20%	7.50%	8.10%	10.70%
Earnings Yield	8.46%	10.85%	8.89%	7.35%	7.94%	9.43%
FCF Yield	-	4.05%	11.20%	12.62%	0.02%	12.85%
Dividend Yield	1.92%	2.88%	2.70%	3.22%	2.92%	2.46%
Payout Ratio	-	25.81%	26.55%	40.33%	32.82%	22.62%
Buyback Yield / Dilution	1.04%	1.05%	0.24%	0.02%	-0.01%	-0.00%
Total Shareholder Return	2.94%	3.93%	2.94%	3.24%	2.91%	2.45%

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