Invincible Investment Ratios and Metrics

Market cap in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2024	FY 2023	FY 2023	FY 2022	2017 - 2021
Period Ending	Aug '25 Aug 14, 2025	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Jun '23 Jun 30, 2023	Dec '22 Dec 31, 2022	2017 - 2021
Market Capitalization	527,605	506,195	397,514	410,964	348,739	310,939	Upgrade
Market Cap Growth	23.17%	27.34%	-3.27%	17.84%	12.16%	27.82%	Upgrade
Enterprise Value	818,838	747,135	644,658	631,777	573,983	538,516	Upgrade
Last Close Price	69000.00	64249.00	61409.36	55821.86	50939.44	44265.66	Upgrade
PE Ratio	17.70	18.05	16.61	20.60	24.93	51.05	Upgrade
PS Ratio	11.30	10.84	9.95	11.83	12.53	15.86	Upgrade
PB Ratio	1.50	1.44	1.36	1.42	1.37	1.24	Upgrade
P/OCF Ratio	13.96	13.39	12.01	15.48	17.05	25.08	Upgrade
EV/Sales Ratio	17.54	16.00	16.14	18.19	20.62	27.46	Upgrade
EV/EBITDA Ratio	19.62	17.90	18.01	20.44	23.80	33.88	Upgrade
EV/EBIT Ratio	25.28	23.07	23.68	27.53	34.55	64.33	Upgrade
Debt / Equity Ratio	0.92	0.92	0.93	0.93	0.94	0.96	Upgrade
Debt / EBITDA Ratio	7.74	7.74	7.57	8.71	9.92	15.15	Upgrade
Asset Turnover	0.08	0.08	0.08	0.07	0.06	0.04	Upgrade
Quick Ratio	0.85	0.85	0.64	0.39	0.15	0.13	Upgrade
Current Ratio	1.25	1.25	0.92	0.60	0.22	0.19	Upgrade
Return on Equity (ROE)	8.74%	8.74%	8.75%	7.38%	5.59%	2.45%	Upgrade
Return on Assets (ROA)	3.26%	3.26%	3.19%	2.71%	2.10%	1.06%	Upgrade
Return on Capital (ROIC)	3.28%	3.28%	3.22%	2.73%	2.12%	1.06%	Upgrade
Earnings Yield	5.31%	5.54%	6.02%	4.85%	4.01%	1.96%	Upgrade
Dividend Yield	5.68%	-	-	5.56%	-	2.25%	Upgrade
Payout Ratio	85.45%	85.45%	83.44%	70.16%	43.48%	33.23%	Upgrade
Buyback Yield / Dilution	-12.10%	-6.77%	-4.99%	-5.21%	-	-	Upgrade
Total Shareholder Return	-6.39%	-6.77%	-4.99%	0.35%	-	2.25%	Upgrade

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.