Daiwa Office Investment Ratios and Metrics

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

Millions JPY. Fiscal year is Jun - May.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 4, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021	2020 - 2016
Market Capitalization	348,024	285,071	266,103	277,390	335,358	379,732	Upgrade
Market Cap Growth	20.15%	7.13%	-4.07%	-17.29%	-11.69%	22.74%	Upgrade
Enterprise Value	534,768	475,070	444,197	460,381	507,446	552,590	Upgrade
Last Close Price	369000.00	295369.11	260393.18	259633.51	297540.50	320390.41	Upgrade
PE Ratio	24.78	20.20	21.45	20.38	23.46	25.88	Upgrade
PS Ratio	11.44	9.37	9.78	9.58	11.83	12.70	Upgrade
PB Ratio	1.42	1.17	1.08	1.12	1.34	1.50	Upgrade
P/OCF Ratio	15.24	12.48	16.75	11.94	13.54	15.93	Upgrade
EV/Sales Ratio	17.58	15.62	16.32	15.91	17.90	18.48	Upgrade
EV/EBITDA Ratio	27.12	24.09	25.77	25.13	26.88	28.33	Upgrade
EV/EBIT Ratio	33.64	29.89	32.62	31.26	33.22	34.86	Upgrade
Debt / Equity Ratio	0.90	0.90	0.87	0.84	0.82	0.80	Upgrade
Debt / EBITDA Ratio	11.13	11.13	12.44	11.34	10.90	10.44	Upgrade
Asset Turnover	0.06	0.06	0.06	0.06	0.06	0.06	Upgrade
Quick Ratio	1.18	1.18	0.73	0.95	0.66	1.13	Upgrade
Current Ratio	1.34	1.34	0.74	0.96	0.77	1.14	Upgrade
Return on Equity (ROE)	5.74%	5.74%	5.01%	5.46%	5.67%	5.77%	Upgrade
Return on Assets (ROA)	2.03%	2.03%	1.75%	1.91%	1.97%	2.04%	Upgrade
Return on Capital (ROIC)	2.15%	2.15%	1.86%	2.02%	2.09%	2.16%	Upgrade
Earnings Yield	4.05%	4.95%	4.66%	4.91%	4.26%	3.86%	Upgrade
Dividend Yield	3.73%	-	5.26%	5.28%	-	4.34%	Upgrade
Payout Ratio	92.81%	92.81%	105.63%	97.77%	95.61%	91.87%	Upgrade
Buyback Yield / Dilution	1.23%	0.94%	-	1.72%	0.86%	0.21%	Upgrade
Total Shareholder Return	4.95%	0.94%	5.26%	7.00%	0.86%	4.55%	Upgrade

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