Open House Group Ratios and Metrics

Market cap in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Dec '25 Dec 29, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	2016 - 2020
Market Capitalization	1,034,214	861,298	629,496	611,744	574,891	834,775	Upgrade
Market Cap Growth	57.17%	36.82%	2.90%	6.41%	-31.13%	81.45%	Upgrade
Enterprise Value	1,332,586	1,202,515	990,432	924,642	809,223	1,003,821	Upgrade
Last Close Price	9202.00	7655.00	5262.38	4787.32	4471.57	5897.77	Upgrade
PE Ratio	10.53	8.56	6.78	6.65	7.38	12.00	Upgrade
Forward PE	8.86	8.15	7.00	6.14	7.92	11.47	Upgrade
PS Ratio	0.77	0.64	0.49	0.53	0.60	1.03	Upgrade
PB Ratio	1.92	1.60	1.18	1.27	1.45	2.40	Upgrade
P/TBV Ratio	1.93	1.61	1.36	1.48	1.72	2.87	Upgrade
P/FCF Ratio	39.14	32.60	6.30	55.55	-	17.27	Upgrade
P/OCF Ratio	35.02	29.17	6.01	35.17	-	16.66	Upgrade
PEG Ratio	0.83	0.84	1.71	0.82	0.99	2.01	Upgrade
EV/Sales Ratio	1.00	0.90	0.76	0.81	0.85	1.24	Upgrade
EV/EBITDA Ratio	9.01	8.13	8.16	6.43	6.70	9.83	Upgrade
EV/EBIT Ratio	9.13	8.24	8.32	6.50	6.78	9.93	Upgrade
EV/FCF Ratio	50.43	45.51	9.91	83.97	-	20.77	Upgrade
Debt / Equity Ratio	1.34	1.34	1.14	1.20	1.29	1.26	Upgrade
Debt / EBITDA Ratio	4.87	4.87	5.04	4.00	4.22	4.28	Upgrade
Debt / FCF Ratio	27.25	27.25	6.12	52.23	-	9.04	Upgrade
Asset Turnover	0.99	0.99	1.05	1.03	1.00	1.12	Upgrade
Inventory Turnover	1.50	1.50	1.64	1.55	1.56	1.97	Upgrade
Quick Ratio	1.25	1.25	1.41	1.22	1.27	1.47	Upgrade
Current Ratio	3.18	3.18	3.44	3.03	3.17	3.24	Upgrade
Return on Equity (ROE)	19.41%	19.41%	19.67%	22.46%	22.60%	25.05%	Upgrade
Return on Assets (ROA)	6.77%	6.77%	6.00%	7.98%	7.81%	8.72%	Upgrade
Return on Capital (ROIC)	7.58%	7.58%	6.76%	9.08%	8.83%	9.80%	Upgrade
Return on Capital Employed (ROCE)	14.60%	14.60%	12.80%	17.20%	16.50%	16.20%	Upgrade
Earnings Yield	9.73%	11.69%	14.76%	15.05%	13.55%	8.33%	Upgrade
FCF Yield	2.55%	3.07%	15.87%	1.80%	-3.39%	5.79%	Upgrade
Dividend Yield	2.04%	-	3.15%	3.22%	-	1.90%	Upgrade
Payout Ratio	20.38%	19.22%	22.55%	18.20%	20.09%	16.28%	Upgrade
Buyback Yield / Dilution	3.10%	3.10%	1.49%	3.13%	1.41%	-11.00%	Upgrade
Total Shareholder Return	5.15%	3.10%	4.64%	6.35%	1.41%	-9.10%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.