Mandarake Inc. (TYO:2652)

Mandarake Ratios and Metrics

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

Total Valuation

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Oct 8, 2026	Sep 30, 2010	Sep 30, 2009	Sep 30, 2008	Sep 30, 2007	Sep 30, 2006
Market Capitalization	13,315	1,137	1,040	1,181	1,592	2,653
Market Cap Growth	17.88%	9.34%	-11.95%	-25.79%	-40.00%	157.71%
Enterprise Value	-	5,852	6,131	6,233	5,699	3,701
Last Close Price	414.00	33.19	30.20	32.93	41.83	69.28

Price Ratios

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Oct 8, 2026	Sep 30, 2010	Sep 30, 2009	Sep 30, 2008	Sep 30, 2007	Sep 30, 2006
PE Ratio	50.70	4.54	7.78	6.50	11.60	37.29
PS Ratio	1.64	0.14	0.14	0.17	0.25	0.45
PB Ratio	4.34	0.38	0.38	0.45	0.61	1.07
P/TBV Ratio	4.40	0.38	0.38	0.45	0.62	1.07
P/FCF Ratio	35.67	4.29	3.28	-	-	-
P/OCF Ratio	34.04	3.99	3.20	-	-	53.28

EV Ratios

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Oct 8, 2026	Sep 30, 2010	Sep 30, 2009	Sep 30, 2008	Sep 30, 2007	Sep 30, 2006
EV/Sales Ratio	-	0.72	0.80	0.88	0.89	0.63
EV/EBITDA Ratio	-	7.61	11.16	10.89	11.43	9.40
EV/EBIT Ratio	-	9.52	17.03	15.70	14.97	13.16
EV/FCF Ratio	-	22.08	19.33	-	-	-

Financial Efficiency

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Oct 8, 2026	Sep 30, 2010	Sep 30, 2009	Sep 30, 2008	Sep 30, 2007	Sep 30, 2006
Debt / Equity Ratio	1.82	1.79	1.85	2.06	2.14	1.24
Debt / EBITDA Ratio	6.65	7.05	9.36	9.52	11.17	7.81
Debt / FCF Ratio	14.94	20.46	16.22	-	-	-
Net Debt / Equity Ratio	1.50	1.55	1.79	1.97	1.72	0.87
Net Debt / EBITDA Ratio	5.48	6.09	9.05	9.13	8.98	5.46
Net Debt / FCF Ratio	12.31	17.68	15.67	-4.62	-1.95	-16.35
Asset Turnover	0.90	0.92	0.90	0.82	0.87	-
Inventory Turnover	1.11	1.11	1.13	1.09	1.12	-
Quick Ratio	1.22	0.87	0.09	0.14	0.43	0.73
Current Ratio	5.60	4.58	1.14	1.15	1.55	2.78
Return on Equity (ROE)	9.16%	8.64%	4.92%	6.93%	5.40%	-
Return on Assets (ROA)	4.77%	4.37%	2.64%	2.88%	3.25%	-
Return on Invested Capital (ROIC)	5.00%	4.42%	2.54%	2.93%	3.53%	3.59%
Return on Capital Employed (ROCE)	8.20%	7.70%	7.50%	8.10%	6.60%	6.20%

Yields

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Oct 8, 2026	Sep 30, 2010	Sep 30, 2009	Sep 30, 2008	Sep 30, 2007	Sep 30, 2006
Earnings Yield	2.02%	22.03%	12.85%	15.39%	8.62%	2.68%
FCF Yield	2.80%	23.30%	30.48%	-95.75%	-144.12%	-4.96%
Dividend Yield	0.24%	0.50%	0.55%	0.67%	0.66%	0.32%
Payout Ratio	12.25%	2.20%	5.51%	5.47%	5.86%	10.92%
Buyback Yield / Dilution	-0.02%	0.00%	4.16%	4.48%	-0.50%	-2.88%
Total Shareholder Return	0.22%	0.50%	4.71%	5.16%	0.16%	-2.56%

Data Source: S&P Global Market Intelligence Last updated: Feb 22, 2011

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Oct 5, 2026

Data Sources Report a data error