Kyokuto Ratios and Metrics

Market cap in millions JPY. Fiscal year is March - February.

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Mar '26 Mar 5, 2026	Feb '10 Feb 28, 2010	Feb '09 Feb 28, 2009	Feb '08 Feb 29, 2008	Feb '07 Feb 28, 2007	Feb '06 Feb 28, 2006
Market Capitalization	2,631	1,751	1,729	2,272	5,543	3,453
Market Cap Growth	-5.12%	1.28%	-23.91%	-59.00%	60.53%	32.34%
Enterprise Value	-	575	887	1,585	5,092	3,002
Last Close Price	500.00	228.75	218.83	277.88	330.62	403.88
PE Ratio	11.70	10.14	8.27	13.32	26.83	18.57
PS Ratio	0.38	0.24	0.23	0.32	0.83	0.55
PB Ratio	0.77	0.56	0.57	0.79	1.97	1.30
P/TBV Ratio	0.80	0.57	0.59	0.83	2.06	1.35
P/FCF Ratio	13.88	5.35	3.89	7.92	14.73	13.09
P/OCF Ratio	6.40	3.68	3.24	5.93	11.27	8.55
EV/Sales Ratio	-	0.08	0.12	0.22	0.76	0.48
EV/EBITDA Ratio	-	1.12	1.56	3.12	8.46	5.74
EV/EBIT Ratio	-	1.59	2.47	5.42	12.78	9.49
EV/FCF Ratio	-	1.76	1.99	5.53	13.53	11.38
Debt / Equity Ratio	0.19	0.22	0.25	0.31	0.34	0.34
Debt / EBITDA Ratio	1.20	1.33	1.33	1.78	1.60	1.73
Debt / FCF Ratio	3.48	2.08	1.70	3.15	2.57	3.43
Net Debt / Equity Ratio	-0.39	-0.31	-0.24	-0.13	-0.15	-0.15
Net Debt / EBITDA Ratio	-2.38	-1.90	-1.28	-0.74	-0.70	-0.75
Net Debt / FCF Ratio	-6.93	-2.97	-1.64	-1.31	-1.12	-1.49
Asset Turnover	1.36	1.53	1.63	1.55	1.51	-
Inventory Turnover	62.30	74.37	78.30	76.71	72.80	-
Quick Ratio	1.93	1.88	1.70	1.52	1.69	1.69
Current Ratio	2.08	2.08	1.79	1.61	1.77	1.77
Return on Equity (ROE)	7.15%	5.59%	7.07%	5.99%	7.56%	-
Return on Assets (ROA)	5.15%	4.80%	4.86%	3.99%	5.60%	-
Return on Invested Capital (ROIC)	11.27%	8.52%	7.76%	6.08%	9.62%	7.56%
Return on Capital Employed (ROCE)	10.20%	9.40%	9.60%	7.90%	10.70%	9.00%
Earnings Yield	9.00%	9.86%	12.09%	7.51%	3.73%	5.48%
FCF Yield	7.20%	18.68%	25.72%	12.62%	6.79%	7.64%
Dividend Yield	2.21%	4.81%	5.03%	3.96%	3.02%	1.86%
Payout Ratio	25.81%	35.30%	29.35%	49.71%	20.11%	21.88%
Buyback Yield / Dilution	0.00%	0.01%	0.01%	0.01%	0.01%	0.03%
Total Shareholder Return	2.22%	4.82%	5.03%	3.96%	3.04%	1.89%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.