KDX Realty Investment Ratios and Metrics

Market cap in millions JPY. Fiscal year is May - April.

Millions JPY. Fiscal year is May - Apr.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Mar '26 Mar 6, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021	2020 - 2016
Market Capitalization	666,064	600,225	643,416	254,953	291,815	345,379	Upgrade
Market Cap Growth	7.80%	-6.71%	152.37%	-12.63%	-15.51%	49.54%	Upgrade
Enterprise Value	1,181,831	1,123,769	829,429	449,527	471,291	531,000	Upgrade
Last Close Price	164900.00	145076.01	144038.72	132145.88	142838.12	162542.85	Upgrade
PE Ratio	19.73	17.73	16.52	18.67	23.52	24.11	Upgrade
PS Ratio	8.46	7.67	11.63	7.60	9.44	10.46	Upgrade
PB Ratio	1.05	0.95	1.01	1.11	1.26	1.50	Upgrade
P/OCF Ratio	8.07	8.21	18.95	10.64	15.75	12.33	Upgrade
EV/Sales Ratio	15.01	14.36	15.00	13.40	15.24	16.08	Upgrade
EV/EBITDA Ratio	23.81	22.76	23.25	21.63	24.24	24.59	Upgrade
EV/EBIT Ratio	29.92	28.61	29.36	28.93	32.99	32.14	Upgrade
Debt / Equity Ratio	0.89	0.88	0.86	0.93	0.89	0.86	Upgrade
Debt / EBITDA Ratio	11.39	11.30	15.22	10.34	10.55	9.20	Upgrade
Net Debt / Equity Ratio	0.82	0.83	0.81	0.82	0.79	0.78	Upgrade
Net Debt / EBITDA Ratio	10.39	10.64	14.32	9.05	9.37	8.35	Upgrade
Asset Turnover	-	0.06	0.07	0.07	0.07	0.07	Upgrade
Quick Ratio	0.42	0.33	0.40	0.98	0.82	0.55	Upgrade
Current Ratio	0.69	0.63	0.78	1.40	1.23	0.90	Upgrade
Return on Equity (ROE)	-	5.35%	9.01%	5.91%	5.36%	6.22%	Upgrade
Return on Assets (ROA)	-	1.98%	2.07%	2.07%	1.94%	2.28%	Upgrade
Return on Invested Capital (ROIC)	3.30%	3.32%	3.48%	3.52%	3.30%	3.88%	Upgrade
Earnings Yield	5.08%	5.64%	6.05%	5.36%	4.25%	4.15%	Upgrade
Dividend Yield	5.06%	5.57%	5.42%	5.63%	4.90%	4.73%	Upgrade
Payout Ratio	96.88%	95.85%	51.15%	88.92%	101.48%	89.12%	Upgrade
Buyback Yield / Dilution	1.42%	-39.55%	-71.40%	0.76%	-	-	Upgrade
Total Shareholder Return	6.47%	-33.98%	-65.98%	6.40%	4.90%	4.73%	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.