Isewan Terminal Service 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 24, 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	23,918	18,125	19,113	17,835	16,992	17,811
Market Cap Growth	32.50%	-5.17%	7.16%	4.96%	-4.60%	-2.97%
Enterprise Value	6,709	2,939	5,426	6,709	8,202	10,518
Last Close Price	980.00	734.42	746.38	656.73	597.58	606.93
PE Ratio	8.90	6.81	7.65	4.21	7.61	21.56
PS Ratio	0.41	0.33	0.34	0.26	0.33	0.43
PB Ratio	0.49	0.39	0.43	0.43	0.46	0.51
P/TBV Ratio	0.51	0.40	0.44	0.45	0.47	0.53
P/FCF Ratio	-	11.14	4.77	4.01	6.94	12.82
P/OCF Ratio	-	5.56	3.62	3.84	5.88	10.46
EV/Sales Ratio	0.12	0.05	0.10	0.10	0.16	0.25
EV/EBITDA Ratio	1.30	0.67	1.27	0.98	2.00	5.33
EV/EBIT Ratio	1.78	0.95	1.71	1.15	2.70	11.07
EV/FCF Ratio	-	1.81	1.35	1.51	3.35	7.57
Debt / Equity Ratio	0.03	0.02	0.03	0.03	0.03	0.02
Debt / EBITDA Ratio	0.24	0.25	0.30	0.16	0.25	0.33
Debt / FCF Ratio	-	0.66	0.32	0.25	0.42	0.47
Net Debt / Equity Ratio	-0.39	-0.38	-0.36	-0.34	-0.29	-0.26
Net Debt / EBITDA Ratio	-3.75	-4.11	-3.82	-2.08	-2.59	-4.63
Net Debt / FCF Ratio	-	-11.03	-4.07	-3.21	-4.35	-6.58
Asset Turnover	0.97	0.96	1.02	1.35	1.11	0.93
Quick Ratio	3.59	3.45	3.52	2.90	2.60	2.95
Current Ratio	3.92	3.75	3.84	3.24	2.95	3.14
Return on Equity (ROE)	6.07%	6.43%	6.28%	11.58%	6.53%	2.38%
Return on Assets (ROA)	3.89%	3.33%	3.56%	7.04%	4.04%	1.32%
Return on Invested Capital (ROIC)	8.59%	7.51%	7.80%	15.08%	7.68%	2.33%
Return on Capital Employed (ROCE)	6.90%	6.00%	6.40%	12.70%	7.30%	2.40%
Earnings Yield	11.22%	14.69%	13.08%	23.78%	13.14%	4.64%
FCF Yield	-	8.98%	20.96%	24.92%	14.41%	7.80%
Dividend Yield	2.64%	3.27%	3.22%	3.35%	3.68%	3.62%
Payout Ratio	-	26.66%	34.17%	13.44%	26.75%	69.13%
Buyback Yield / Dilution	-0.27%	1.17%	0.85%	-	-	-
Total Shareholder Return	2.39%	4.44%	4.07%	3.35%	3.68%	3.62%

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