Akatsuki Eazima Ratios and Metrics

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Feb '26 Feb 12, 2026	Aug '10 Aug 31, 2010	Aug '09 Aug 31, 2009	Aug '08 Aug 31, 2008	Aug '07 Aug 31, 2007	Aug '06 Aug 31, 2006
Market Capitalization	8,705	786	873	808	1,792	1,914
Market Cap Growth	102.83%	-10.01%	8.06%	-54.89%	-6.37%	-15.53%
Enterprise Value	-	1,221	1,905	1,099	3,893	4,255
Last Close Price	4300.00	215.73	229.85	209.99	226.65	480.93
PE Ratio	37.21	3.43	92.53	1.84	-	-
PS Ratio	1.47	0.12	0.13	0.10	0.22	0.18
PB Ratio	4.37	0.40	0.49	0.44	1.27	1.02
P/TBV Ratio	4.37	0.40	0.49	0.44	1.27	1.02
P/FCF Ratio	139.78	0.76	-	0.88	-	9.16
P/OCF Ratio	117.07	0.75	-	0.88	-	9.16
EV/Sales Ratio	-	0.19	0.28	0.13	0.48	0.39
EV/EBITDA Ratio	-	3.82	35.40	2.24	-	-
EV/EBIT Ratio	-	4.12	63.84	2.36	-	-
EV/FCF Ratio	-	1.19	-	1.20	-	20.36
Debt / Equity Ratio	0.95	1.00	1.20	1.27	2.35	2.05
Debt / EBITDA Ratio	5.57	6.13	40.06	4.74	-	-
Debt / FCF Ratio	30.29	1.90	-	2.54	-	18.45
Net Debt / Equity Ratio	0.31	0.11	0.69	0.44	1.21	1.03
Net Debt / EBITDA Ratio	1.81	0.67	23.04	1.62	-5.98	-31.57
Net Debt / FCF Ratio	9.86	0.21	-2.84	0.87	-8.71	9.24
Asset Turnover	1.05	1.13	1.11	1.19	0.98	1.19
Inventory Turnover	16.16	13.05	8.63	8.52	8.37	14.21
Quick Ratio	0.74	0.79	0.58	0.69	0.64	0.76
Current Ratio	0.88	0.88	0.82	0.89	0.85	0.91
Return on Equity (ROE)	13.33%	12.20%	0.52%	27.06%	-26.32%	-9.43%
Return on Assets (ROA)	3.50%	3.23%	0.31%	4.18%	-2.36%	-0.64%
Return on Invested Capital (ROIC)	11.47%	10.08%	1.05%	16.18%	-9.03%	-2.32%
Return on Capital Employed (ROCE)	13.30%	12.50%	1.40%	19.70%	-13.30%	-3.20%
Earnings Yield	2.90%	29.18%	1.08%	54.28%	-24.21%	-9.70%
FCF Yield	0.72%	131.14%	-50.04%	113.68%	-10.94%	10.92%
Dividend Yield	2.66%	6.95%	2.17%	4.76%	-	-
Payout Ratio	5.26%	1.71%	52.13%	0.01%	-	-
Buyback Yield / Dilution	0.01%	0.02%	0.03%	0.04%	0.02%	0.03%
Total Shareholder Return	2.67%	6.97%	2.21%	4.80%	0.02%	0.03%

Updated Jan 14, 2011. Source: S&P Global Market Intelligence. Standard template. Financial Sources.